{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Introduction","System","TOV","Terms-con","WBSYS-A","WBSYS-B","WBSYS-C","WBSYS-D","WB001-A","WB002-A","WB002-B","WB002-C","WB002-D","WB002-E","WB002-F","WB003-A","WB003-B","WB003-C","WB003-D","WB003-E","WB004-A","WB004-B","WB004-C","WB004-D","WB004-E","WB005-A","WB005-B","WB005-C","WB005-D","WB005-E","WB005-F","WB006-A","WB006-B","WB007-A","WB007-B"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":386,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"System","index":1,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["Select Lists","Index"]
[]
["Select Haul Distance",1,null,"Y"]
["haul distance < =1km",2,null,"N"]
["haul distance > 1km -2km",3]
["haul distance > 2km -5km",4]
["haul distance > 5km",5]
[]
["Select Distance",1]
["Distance < =50km",2]
["Distance > 50km -100km",3]
["Distance > 100km -200km",4]
["Distance > 200Km",5]
[]
["Select Size",1]
["Small <=10m diameter",2]
["Medium >10- 30m diameter",3]
["Large > 30m diameter",4]
[]
["Select Volume",1]
["< =50m3",2]
["> 50m3 -100m3",3]
["> 100m3 -500m3",4]
["> 500m3",5]
[]
["Select Push Distance",1,null,null,"overburden dumps/access egress ramps (old parameters)"]
["< 50m push",2]
["> 50m - 75 < push",3]
["> 75m - 150m < push",4]
["> 150m push",5]
[]
["Select Push Distance-Sand ",1,null,null,"batter faces"]
["< =50m",2]
["> 50-100m",3]
[]
["Select Push Distance-Clay",1,null,null,"batter faces"]
["< =50m",2]
["> 50-100m",3]
[]
["Select Push Distance-Stiff Clay",1,null,null,"batter faces"]
["< =50m",2]
["> 50-100m",3]
[]
["Select Push Distance",1,null,null,"overburden dumps/access egress ramps"]
["< =50m",2]
["> 50-100m",3]
[]
["Select Material",1]
["Sand",2]
["Clay",3]
["Stiff Clay or Soft Rock",4]
[]
["Select Rip Type",1]
["Rip only soft",2]
["Rip only hard",3]

{"sheet":"TOV","index":2,"n_rows":280,"n_cols":33,"rows_kept":280,"cut":false,"hidden":true,"merged":[[1,5,1,31],[1,32,2,32],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4]]}
["Table of Values (TOV)  - Rates Applied throughout the Spreadsheets."]
["ID","Description","Option","Rate","Unit","Where Referenced in the tool (Sheet Index)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used"]
[null,null,null,null,null,"1-A","2-A","2-B","2-C","2-D","2-E","2-F","3-A","3-B","3-C","3-D","3-E","4-A","4-B","4-C","4-D","4-E","5-A","5-B","5-C","5-D","5-E","5-F","6-A","6-B","7-A","7-B","Used"]
["X001","Remove all temporary buildings and associated equipment from the exploration camp area.",null,3649.755017240027,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB001-A'!$P:$P,1,FALSE))),AND($B4=$B3,F3=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-A'!$P:$P,1,FALSE))),AND($B4=$B3,G3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-B'!$P:$P,1,FALSE))),AND($B4=$B3,H3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-C'!$P:$P,1,FALSE))),AND($B4=$B3,I3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-D'!$P:$P,1,FALSE))),AND($B4=$B3,J3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-E'!$P:$P,1,FALSE))),AND($B4=$B3,K3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB002-F'!$P:$P,1,FALSE))),AND($B4=$B3,L3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB003-A'!$P:$P,1,FALSE))),AND($B4=$B3,M3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB003-B'!$P:$P,1,FALSE))),AND($B4=$B3,N3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB003-C'!$P:$P,1,FALSE))),AND($B4=$B3,O3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB003-D'!$P:$P,1,FALSE))),AND($B4=$B3,P3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB003-E'!$P:$P,1,FALSE))),AND($B4=$B3,Q3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB004-A'!$P:$P,1,FALSE))),AND($B4=$B3,R3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB004-B'!$P:$P,1,FALSE))),AND($B4=$B3,S3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB004-C'!$P:$P,1,FALSE))),AND($B4=$B3,T3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB004-D'!$P:$P,1,FALSE))),AND($B4=$B3,U3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB004-E'!$P:$P,1,FALSE))),AND($B4=$B3,V3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-A'!$P:$P,1,FALSE))),AND($B4=$B3,W3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-B'!$P:$P,1,FALSE))),AND($B4=$B3,X3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-C'!$P:$P,1,FALSE))),AND($B4=$B3,Y3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-D'!$P:$P,1,FALSE))),AND($B4=$B3,Z3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-E'!$P:$P,1,FALSE))),AND($B4=$B3,AA3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB005-F'!$P:$P,1,FALSE))),AND($B4=$B3,AB3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB006-A'!$P:$P,1,FALSE))),AND($B4=$B3,AC3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB006-B'!$P:$P,1,FALSE))),AND($B4=$B3,AD3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB007-A'!$P:$P,1,FALSE))),AND($B4=$B3,AE3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A4,'WB007-B'!$P:$P,1,FALSE))),AND($B4=$B3,AF3=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F4:AF4,\"x\")>0,TRUE,FALSE)","v":true}]
["X002","Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill.",null,569.36178268944434,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB001-A'!$P:$P,1,FALSE))),AND($B5=$B4,F4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-A'!$P:$P,1,FALSE))),AND($B5=$B4,G4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-B'!$P:$P,1,FALSE))),AND($B5=$B4,H4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-C'!$P:$P,1,FALSE))),AND($B5=$B4,I4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-D'!$P:$P,1,FALSE))),AND($B5=$B4,J4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-E'!$P:$P,1,FALSE))),AND($B5=$B4,K4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB002-F'!$P:$P,1,FALSE))),AND($B5=$B4,L4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB003-A'!$P:$P,1,FALSE))),AND($B5=$B4,M4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB003-B'!$P:$P,1,FALSE))),AND($B5=$B4,N4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB003-C'!$P:$P,1,FALSE))),AND($B5=$B4,O4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB003-D'!$P:$P,1,FALSE))),AND($B5=$B4,P4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB003-E'!$P:$P,1,FALSE))),AND($B5=$B4,Q4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB004-A'!$P:$P,1,FALSE))),AND($B5=$B4,R4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB004-B'!$P:$P,1,FALSE))),AND($B5=$B4,S4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB004-C'!$P:$P,1,FALSE))),AND($B5=$B4,T4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB004-D'!$P:$P,1,FALSE))),AND($B5=$B4,U4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB004-E'!$P:$P,1,FALSE))),AND($B5=$B4,V4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-A'!$P:$P,1,FALSE))),AND($B5=$B4,W4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-B'!$P:$P,1,FALSE))),AND($B5=$B4,X4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-C'!$P:$P,1,FALSE))),AND($B5=$B4,Y4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-D'!$P:$P,1,FALSE))),AND($B5=$B4,Z4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-E'!$P:$P,1,FALSE))),AND($B5=$B4,AA4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB005-F'!$P:$P,1,FALSE))),AND($B5=$B4,AB4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB006-A'!$P:$P,1,FALSE))),AND($B5=$B4,AC4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB006-B'!$P:$P,1,FALSE))),AND($B5=$B4,AD4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB007-A'!$P:$P,1,FALSE))),AND($B5=$B4,AE4=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A5,'WB007-B'!$P:$P,1,FALSE))),AND($B5=$B4,AF4=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F5:AF5,\"x\")>0,TRUE,FALSE)","v":true}]
["X003","Removal of rubbish from the site to a licensed landfill facility (ie. General waste, sample bags, bore casing off cuts, etc)",null,948.93630448240731,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB001-A'!$P:$P,1,FALSE))),AND($B6=$B5,F5=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-A'!$P:$P,1,FALSE))),AND($B6=$B5,G5=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-B'!$P:$P,1,FALSE))),AND($B6=$B5,H5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-C'!$P:$P,1,FALSE))),AND($B6=$B5,I5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-D'!$P:$P,1,FALSE))),AND($B6=$B5,J5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-E'!$P:$P,1,FALSE))),AND($B6=$B5,K5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB002-F'!$P:$P,1,FALSE))),AND($B6=$B5,L5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB003-A'!$P:$P,1,FALSE))),AND($B6=$B5,M5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB003-B'!$P:$P,1,FALSE))),AND($B6=$B5,N5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB003-C'!$P:$P,1,FALSE))),AND($B6=$B5,O5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB003-D'!$P:$P,1,FALSE))),AND($B6=$B5,P5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB003-E'!$P:$P,1,FALSE))),AND($B6=$B5,Q5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB004-A'!$P:$P,1,FALSE))),AND($B6=$B5,R5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB004-B'!$P:$P,1,FALSE))),AND($B6=$B5,S5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB004-C'!$P:$P,1,FALSE))),AND($B6=$B5,T5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB004-D'!$P:$P,1,FALSE))),AND($B6=$B5,U5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB004-E'!$P:$P,1,FALSE))),AND($B6=$B5,V5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-A'!$P:$P,1,FALSE))),AND($B6=$B5,W5=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-B'!$P:$P,1,FALSE))),AND($B6=$B5,X5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-C'!$P:$P,1,FALSE))),AND($B6=$B5,Y5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-D'!$P:$P,1,FALSE))),AND($B6=$B5,Z5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-E'!$P:$P,1,FALSE))),AND($B6=$B5,AA5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB005-F'!$P:$P,1,FALSE))),AND($B6=$B5,AB5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB006-A'!$P:$P,1,FALSE))),AND($B6=$B5,AC5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB006-B'!$P:$P,1,FALSE))),AND($B6=$B5,AD5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB007-A'!$P:$P,1,FALSE))),AND($B6=$B5,AE5=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A6,'WB007-B'!$P:$P,1,FALSE))),AND($B6=$B5,AF5=\"x\")),\"x\",\"\")","v":""},true]
["X004","Fill and cover and pits/sumps that may have been required for toilets and/or kitchen waste water.",null,"Remove activity",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB001-A'!$P:$P,1,FALSE))),AND($B7=$B6,F6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-A'!$P:$P,1,FALSE))),AND($B7=$B6,G6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-B'!$P:$P,1,FALSE))),AND($B7=$B6,H6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-C'!$P:$P,1,FALSE))),AND($B7=$B6,I6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-D'!$P:$P,1,FALSE))),AND($B7=$B6,J6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-E'!$P:$P,1,FALSE))),AND($B7=$B6,K6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB002-F'!$P:$P,1,FALSE))),AND($B7=$B6,L6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB003-A'!$P:$P,1,FALSE))),AND($B7=$B6,M6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB003-B'!$P:$P,1,FALSE))),AND($B7=$B6,N6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB003-C'!$P:$P,1,FALSE))),AND($B7=$B6,O6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB003-D'!$P:$P,1,FALSE))),AND($B7=$B6,P6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB003-E'!$P:$P,1,FALSE))),AND($B7=$B6,Q6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB004-A'!$P:$P,1,FALSE))),AND($B7=$B6,R6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB004-B'!$P:$P,1,FALSE))),AND($B7=$B6,S6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB004-C'!$P:$P,1,FALSE))),AND($B7=$B6,T6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB004-D'!$P:$P,1,FALSE))),AND($B7=$B6,U6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB004-E'!$P:$P,1,FALSE))),AND($B7=$B6,V6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-A'!$P:$P,1,FALSE))),AND($B7=$B6,W6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-B'!$P:$P,1,FALSE))),AND($B7=$B6,X6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-C'!$P:$P,1,FALSE))),AND($B7=$B6,Y6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-D'!$P:$P,1,FALSE))),AND($B7=$B6,Z6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-E'!$P:$P,1,FALSE))),AND($B7=$B6,AA6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB005-F'!$P:$P,1,FALSE))),AND($B7=$B6,AB6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB006-A'!$P:$P,1,FALSE))),AND($B7=$B6,AC6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB006-B'!$P:$P,1,FALSE))),AND($B7=$B6,AD6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB007-A'!$P:$P,1,FALSE))),AND($B7=$B6,AE6=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A7,'WB007-B'!$P:$P,1,FALSE))),AND($B7=$B6,AF6=\"x\")),\"x\",\"\")","v":""},false]
["X005","Minor pushing of the windrows, final trim, & deep rip the camp area (minor shaping and landscaping)",null,1605.8922075856124,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB001-A'!$P:$P,1,FALSE))),AND($B8=$B7,F7=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-A'!$P:$P,1,FALSE))),AND($B8=$B7,G7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-B'!$P:$P,1,FALSE))),AND($B8=$B7,H7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-C'!$P:$P,1,FALSE))),AND($B8=$B7,I7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-D'!$P:$P,1,FALSE))),AND($B8=$B7,J7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-E'!$P:$P,1,FALSE))),AND($B8=$B7,K7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB002-F'!$P:$P,1,FALSE))),AND($B8=$B7,L7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB003-A'!$P:$P,1,FALSE))),AND($B8=$B7,M7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB003-B'!$P:$P,1,FALSE))),AND($B8=$B7,N7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB003-C'!$P:$P,1,FALSE))),AND($B8=$B7,O7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB003-D'!$P:$P,1,FALSE))),AND($B8=$B7,P7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB003-E'!$P:$P,1,FALSE))),AND($B8=$B7,Q7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB004-A'!$P:$P,1,FALSE))),AND($B8=$B7,R7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB004-B'!$P:$P,1,FALSE))),AND($B8=$B7,S7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB004-C'!$P:$P,1,FALSE))),AND($B8=$B7,T7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB004-D'!$P:$P,1,FALSE))),AND($B8=$B7,U7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB004-E'!$P:$P,1,FALSE))),AND($B8=$B7,V7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-A'!$P:$P,1,FALSE))),AND($B8=$B7,W7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-B'!$P:$P,1,FALSE))),AND($B8=$B7,X7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-C'!$P:$P,1,FALSE))),AND($B8=$B7,Y7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-D'!$P:$P,1,FALSE))),AND($B8=$B7,Z7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-E'!$P:$P,1,FALSE))),AND($B8=$B7,AA7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB005-F'!$P:$P,1,FALSE))),AND($B8=$B7,AB7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB006-A'!$P:$P,1,FALSE))),AND($B8=$B7,AC7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB006-B'!$P:$P,1,FALSE))),AND($B8=$B7,AD7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB007-A'!$P:$P,1,FALSE))),AND($B8=$B7,AE7=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A8,'WB007-B'!$P:$P,1,FALSE))),AND($B8=$B7,AF7=\"x\")),\"x\",\"\")","v":""},true]
["X006","Access roads & vehicle park-up areas - Minor pushing of the windrows, final trim, & deep rip.",null,1605.8922075856124,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB001-A'!$P:$P,1,FALSE))),AND($B9=$B8,F8=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-A'!$P:$P,1,FALSE))),AND($B9=$B8,G8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-B'!$P:$P,1,FALSE))),AND($B9=$B8,H8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-C'!$P:$P,1,FALSE))),AND($B9=$B8,I8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-D'!$P:$P,1,FALSE))),AND($B9=$B8,J8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-E'!$P:$P,1,FALSE))),AND($B9=$B8,K8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB002-F'!$P:$P,1,FALSE))),AND($B9=$B8,L8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB003-A'!$P:$P,1,FALSE))),AND($B9=$B8,M8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB003-B'!$P:$P,1,FALSE))),AND($B9=$B8,N8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB003-C'!$P:$P,1,FALSE))),AND($B9=$B8,O8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB003-D'!$P:$P,1,FALSE))),AND($B9=$B8,P8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB003-E'!$P:$P,1,FALSE))),AND($B9=$B8,Q8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB004-A'!$P:$P,1,FALSE))),AND($B9=$B8,R8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB004-B'!$P:$P,1,FALSE))),AND($B9=$B8,S8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB004-C'!$P:$P,1,FALSE))),AND($B9=$B8,T8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB004-D'!$P:$P,1,FALSE))),AND($B9=$B8,U8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB004-E'!$P:$P,1,FALSE))),AND($B9=$B8,V8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-A'!$P:$P,1,FALSE))),AND($B9=$B8,W8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-B'!$P:$P,1,FALSE))),AND($B9=$B8,X8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-C'!$P:$P,1,FALSE))),AND($B9=$B8,Y8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-D'!$P:$P,1,FALSE))),AND($B9=$B8,Z8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-E'!$P:$P,1,FALSE))),AND($B9=$B8,AA8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB005-F'!$P:$P,1,FALSE))),AND($B9=$B8,AB8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB006-A'!$P:$P,1,FALSE))),AND($B9=$B8,AC8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB006-B'!$P:$P,1,FALSE))),AND($B9=$B8,AD8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB007-A'!$P:$P,1,FALSE))),AND($B9=$B8,AE8=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A9,'WB007-B'!$P:$P,1,FALSE))),AND($B9=$B8,AF8=\"x\")),\"x\",\"\")","v":""},true]
["X007","Structural water management works, banks, drains and sediment dams required following rehabilitation.",null,2919.8040137920225,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB001-A'!$P:$P,1,FALSE))),AND($B10=$B9,F9=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-A'!$P:$P,1,FALSE))),AND($B10=$B9,G9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-B'!$P:$P,1,FALSE))),AND($B10=$B9,H9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-C'!$P:$P,1,FALSE))),AND($B10=$B9,I9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-D'!$P:$P,1,FALSE))),AND($B10=$B9,J9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-E'!$P:$P,1,FALSE))),AND($B10=$B9,K9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB002-F'!$P:$P,1,FALSE))),AND($B10=$B9,L9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB003-A'!$P:$P,1,FALSE))),AND($B10=$B9,M9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB003-B'!$P:$P,1,FALSE))),AND($B10=$B9,N9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB003-C'!$P:$P,1,FALSE))),AND($B10=$B9,O9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB003-D'!$P:$P,1,FALSE))),AND($B10=$B9,P9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB003-E'!$P:$P,1,FALSE))),AND($B10=$B9,Q9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB004-A'!$P:$P,1,FALSE))),AND($B10=$B9,R9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB004-B'!$P:$P,1,FALSE))),AND($B10=$B9,S9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB004-C'!$P:$P,1,FALSE))),AND($B10=$B9,T9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB004-D'!$P:$P,1,FALSE))),AND($B10=$B9,U9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB004-E'!$P:$P,1,FALSE))),AND($B10=$B9,V9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-A'!$P:$P,1,FALSE))),AND($B10=$B9,W9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-B'!$P:$P,1,FALSE))),AND($B10=$B9,X9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-C'!$P:$P,1,FALSE))),AND($B10=$B9,Y9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-D'!$P:$P,1,FALSE))),AND($B10=$B9,Z9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-E'!$P:$P,1,FALSE))),AND($B10=$B9,AA9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB005-F'!$P:$P,1,FALSE))),AND($B10=$B9,AB9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB006-A'!$P:$P,1,FALSE))),AND($B10=$B9,AC9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB006-B'!$P:$P,1,FALSE))),AND($B10=$B9,AD9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB007-A'!$P:$P,1,FALSE))),AND($B10=$B9,AE9=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A10,'WB007-B'!$P:$P,1,FALSE))),AND($B10=$B9,AF9=\"x\")),\"x\",\"\")","v":""},true]
["X008","Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site.",null,948.93630448240731,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB001-A'!$P:$P,1,FALSE))),AND($B11=$B10,F10=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-A'!$P:$P,1,FALSE))),AND($B11=$B10,G10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-B'!$P:$P,1,FALSE))),AND($B11=$B10,H10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-C'!$P:$P,1,FALSE))),AND($B11=$B10,I10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-D'!$P:$P,1,FALSE))),AND($B11=$B10,J10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-E'!$P:$P,1,FALSE))),AND($B11=$B10,K10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB002-F'!$P:$P,1,FALSE))),AND($B11=$B10,L10=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB003-A'!$P:$P,1,FALSE))),AND($B11=$B10,M10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB003-B'!$P:$P,1,FALSE))),AND($B11=$B10,N10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB003-C'!$P:$P,1,FALSE))),AND($B11=$B10,O10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB003-D'!$P:$P,1,FALSE))),AND($B11=$B10,P10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB003-E'!$P:$P,1,FALSE))),AND($B11=$B10,Q10=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB004-A'!$P:$P,1,FALSE))),AND($B11=$B10,R10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB004-B'!$P:$P,1,FALSE))),AND($B11=$B10,S10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB004-C'!$P:$P,1,FALSE))),AND($B11=$B10,T10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB004-D'!$P:$P,1,FALSE))),AND($B11=$B10,U10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB004-E'!$P:$P,1,FALSE))),AND($B11=$B10,V10=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-A'!$P:$P,1,FALSE))),AND($B11=$B10,W10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-B'!$P:$P,1,FALSE))),AND($B11=$B10,X10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-C'!$P:$P,1,FALSE))),AND($B11=$B10,Y10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-D'!$P:$P,1,FALSE))),AND($B11=$B10,Z10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-E'!$P:$P,1,FALSE))),AND($B11=$B10,AA10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB005-F'!$P:$P,1,FALSE))),AND($B11=$B10,AB10=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB006-A'!$P:$P,1,FALSE))),AND($B11=$B10,AC10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB006-B'!$P:$P,1,FALSE))),AND($B11=$B10,AD10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB007-A'!$P:$P,1,FALSE))),AND($B11=$B10,AE10=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A11,'WB007-B'!$P:$P,1,FALSE))),AND($B11=$B10,AF10=\"x\")),\"x\",\"\")","v":"x"},true]
["X009","Drill Pads - Minor pushing of the batters, fill in pits, sumps and dams used to collect drill fluids, final trim, rock rake & deep rip.",null,4014.7305189640301,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB001-A'!$P:$P,1,FALSE))),AND($B12=$B11,F11=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-A'!$P:$P,1,FALSE))),AND($B12=$B11,G11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-B'!$P:$P,1,FALSE))),AND($B12=$B11,H11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-C'!$P:$P,1,FALSE))),AND($B12=$B11,I11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-D'!$P:$P,1,FALSE))),AND($B12=$B11,J11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-E'!$P:$P,1,FALSE))),AND($B12=$B11,K11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB002-F'!$P:$P,1,FALSE))),AND($B12=$B11,L11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB003-A'!$P:$P,1,FALSE))),AND($B12=$B11,M11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB003-B'!$P:$P,1,FALSE))),AND($B12=$B11,N11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB003-C'!$P:$P,1,FALSE))),AND($B12=$B11,O11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB003-D'!$P:$P,1,FALSE))),AND($B12=$B11,P11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB003-E'!$P:$P,1,FALSE))),AND($B12=$B11,Q11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB004-A'!$P:$P,1,FALSE))),AND($B12=$B11,R11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB004-B'!$P:$P,1,FALSE))),AND($B12=$B11,S11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB004-C'!$P:$P,1,FALSE))),AND($B12=$B11,T11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB004-D'!$P:$P,1,FALSE))),AND($B12=$B11,U11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB004-E'!$P:$P,1,FALSE))),AND($B12=$B11,V11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-A'!$P:$P,1,FALSE))),AND($B12=$B11,W11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-B'!$P:$P,1,FALSE))),AND($B12=$B11,X11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-C'!$P:$P,1,FALSE))),AND($B12=$B11,Y11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-D'!$P:$P,1,FALSE))),AND($B12=$B11,Z11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-E'!$P:$P,1,FALSE))),AND($B12=$B11,AA11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB005-F'!$P:$P,1,FALSE))),AND($B12=$B11,AB11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB006-A'!$P:$P,1,FALSE))),AND($B12=$B11,AC11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB006-B'!$P:$P,1,FALSE))),AND($B12=$B11,AD11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB007-A'!$P:$P,1,FALSE))),AND($B12=$B11,AE11=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A12,'WB007-B'!$P:$P,1,FALSE))),AND($B12=$B11,AF11=\"x\")),\"x\",\"\")","v":""},true]
["X010","Drill Holes - Cap and seal any open bore holes, backfill with cuttings.",null,364.97550172400281,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB001-A'!$P:$P,1,FALSE))),AND($B13=$B12,F12=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-A'!$P:$P,1,FALSE))),AND($B13=$B12,G12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-B'!$P:$P,1,FALSE))),AND($B13=$B12,H12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-C'!$P:$P,1,FALSE))),AND($B13=$B12,I12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-D'!$P:$P,1,FALSE))),AND($B13=$B12,J12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-E'!$P:$P,1,FALSE))),AND($B13=$B12,K12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB002-F'!$P:$P,1,FALSE))),AND($B13=$B12,L12=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB003-A'!$P:$P,1,FALSE))),AND($B13=$B12,M12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB003-B'!$P:$P,1,FALSE))),AND($B13=$B12,N12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB003-C'!$P:$P,1,FALSE))),AND($B13=$B12,O12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB003-D'!$P:$P,1,FALSE))),AND($B13=$B12,P12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB003-E'!$P:$P,1,FALSE))),AND($B13=$B12,Q12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB004-A'!$P:$P,1,FALSE))),AND($B13=$B12,R12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB004-B'!$P:$P,1,FALSE))),AND($B13=$B12,S12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB004-C'!$P:$P,1,FALSE))),AND($B13=$B12,T12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB004-D'!$P:$P,1,FALSE))),AND($B13=$B12,U12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB004-E'!$P:$P,1,FALSE))),AND($B13=$B12,V12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-A'!$P:$P,1,FALSE))),AND($B13=$B12,W12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-B'!$P:$P,1,FALSE))),AND($B13=$B12,X12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-C'!$P:$P,1,FALSE))),AND($B13=$B12,Y12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-D'!$P:$P,1,FALSE))),AND($B13=$B12,Z12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-E'!$P:$P,1,FALSE))),AND($B13=$B12,AA12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB005-F'!$P:$P,1,FALSE))),AND($B13=$B12,AB12=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB006-A'!$P:$P,1,FALSE))),AND($B13=$B12,AC12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB006-B'!$P:$P,1,FALSE))),AND($B13=$B12,AD12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB007-A'!$P:$P,1,FALSE))),AND($B13=$B12,AE12=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A13,'WB007-B'!$P:$P,1,FALSE))),AND($B13=$B12,AF12=\"x\")),\"x\",\"\")","v":""},true]
["X011","Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers).",null,1821.1658933482447,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB001-A'!$P:$P,1,FALSE))),AND($B14=$B13,F13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-A'!$P:$P,1,FALSE))),AND($B14=$B13,G13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-B'!$P:$P,1,FALSE))),AND($B14=$B13,H13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-C'!$P:$P,1,FALSE))),AND($B14=$B13,I13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-D'!$P:$P,1,FALSE))),AND($B14=$B13,J13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-E'!$P:$P,1,FALSE))),AND($B14=$B13,K13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB002-F'!$P:$P,1,FALSE))),AND($B14=$B13,L13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB003-A'!$P:$P,1,FALSE))),AND($B14=$B13,M13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB003-B'!$P:$P,1,FALSE))),AND($B14=$B13,N13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB003-C'!$P:$P,1,FALSE))),AND($B14=$B13,O13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB003-D'!$P:$P,1,FALSE))),AND($B14=$B13,P13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB003-E'!$P:$P,1,FALSE))),AND($B14=$B13,Q13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB004-A'!$P:$P,1,FALSE))),AND($B14=$B13,R13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB004-B'!$P:$P,1,FALSE))),AND($B14=$B13,S13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB004-C'!$P:$P,1,FALSE))),AND($B14=$B13,T13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB004-D'!$P:$P,1,FALSE))),AND($B14=$B13,U13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB004-E'!$P:$P,1,FALSE))),AND($B14=$B13,V13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-A'!$P:$P,1,FALSE))),AND($B14=$B13,W13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-B'!$P:$P,1,FALSE))),AND($B14=$B13,X13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-C'!$P:$P,1,FALSE))),AND($B14=$B13,Y13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-D'!$P:$P,1,FALSE))),AND($B14=$B13,Z13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-E'!$P:$P,1,FALSE))),AND($B14=$B13,AA13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB005-F'!$P:$P,1,FALSE))),AND($B14=$B13,AB13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB006-A'!$P:$P,1,FALSE))),AND($B14=$B13,AC13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB006-B'!$P:$P,1,FALSE))),AND($B14=$B13,AD13=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB007-A'!$P:$P,1,FALSE))),AND($B14=$B13,AE13=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A14,'WB007-B'!$P:$P,1,FALSE))),AND($B14=$B13,AF13=\"x\")),\"x\",\"\")","v":""},true]
["X012","Access roads  - Minor pushing of the windrows, final trim, & deep rip.",null,1605.8922075856124,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB001-A'!$P:$P,1,FALSE))),AND($B15=$B14,F14=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-A'!$P:$P,1,FALSE))),AND($B15=$B14,G14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-B'!$P:$P,1,FALSE))),AND($B15=$B14,H14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-C'!$P:$P,1,FALSE))),AND($B15=$B14,I14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-D'!$P:$P,1,FALSE))),AND($B15=$B14,J14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-E'!$P:$P,1,FALSE))),AND($B15=$B14,K14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB002-F'!$P:$P,1,FALSE))),AND($B15=$B14,L14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB003-A'!$P:$P,1,FALSE))),AND($B15=$B14,M14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB003-B'!$P:$P,1,FALSE))),AND($B15=$B14,N14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB003-C'!$P:$P,1,FALSE))),AND($B15=$B14,O14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB003-D'!$P:$P,1,FALSE))),AND($B15=$B14,P14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB003-E'!$P:$P,1,FALSE))),AND($B15=$B14,Q14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB004-A'!$P:$P,1,FALSE))),AND($B15=$B14,R14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB004-B'!$P:$P,1,FALSE))),AND($B15=$B14,S14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB004-C'!$P:$P,1,FALSE))),AND($B15=$B14,T14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB004-D'!$P:$P,1,FALSE))),AND($B15=$B14,U14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB004-E'!$P:$P,1,FALSE))),AND($B15=$B14,V14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-A'!$P:$P,1,FALSE))),AND($B15=$B14,W14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-B'!$P:$P,1,FALSE))),AND($B15=$B14,X14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-C'!$P:$P,1,FALSE))),AND($B15=$B14,Y14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-D'!$P:$P,1,FALSE))),AND($B15=$B14,Z14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-E'!$P:$P,1,FALSE))),AND($B15=$B14,AA14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB005-F'!$P:$P,1,FALSE))),AND($B15=$B14,AB14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB006-A'!$P:$P,1,FALSE))),AND($B15=$B14,AC14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB006-B'!$P:$P,1,FALSE))),AND($B15=$B14,AD14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB007-A'!$P:$P,1,FALSE))),AND($B15=$B14,AE14=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A15,'WB007-B'!$P:$P,1,FALSE))),AND($B15=$B14,AF14=\"x\")),\"x\",\"\")","v":""},true]
["X013","Costeans/Trenches - backfill any costeans/trenches that may have been used.",null,"Select from List",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB001-A'!$P:$P,1,FALSE))),AND($B16=$B15,F15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-A'!$P:$P,1,FALSE))),AND($B16=$B15,G15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-B'!$P:$P,1,FALSE))),AND($B16=$B15,H15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-C'!$P:$P,1,FALSE))),AND($B16=$B15,I15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-D'!$P:$P,1,FALSE))),AND($B16=$B15,J15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-E'!$P:$P,1,FALSE))),AND($B16=$B15,K15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB002-F'!$P:$P,1,FALSE))),AND($B16=$B15,L15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB003-A'!$P:$P,1,FALSE))),AND($B16=$B15,M15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB003-B'!$P:$P,1,FALSE))),AND($B16=$B15,N15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB003-C'!$P:$P,1,FALSE))),AND($B16=$B15,O15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB003-D'!$P:$P,1,FALSE))),AND($B16=$B15,P15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB003-E'!$P:$P,1,FALSE))),AND($B16=$B15,Q15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB004-A'!$P:$P,1,FALSE))),AND($B16=$B15,R15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB004-B'!$P:$P,1,FALSE))),AND($B16=$B15,S15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB004-C'!$P:$P,1,FALSE))),AND($B16=$B15,T15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB004-D'!$P:$P,1,FALSE))),AND($B16=$B15,U15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB004-E'!$P:$P,1,FALSE))),AND($B16=$B15,V15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-A'!$P:$P,1,FALSE))),AND($B16=$B15,W15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-B'!$P:$P,1,FALSE))),AND($B16=$B15,X15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-C'!$P:$P,1,FALSE))),AND($B16=$B15,Y15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-D'!$P:$P,1,FALSE))),AND($B16=$B15,Z15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-E'!$P:$P,1,FALSE))),AND($B16=$B15,AA15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB005-F'!$P:$P,1,FALSE))),AND($B16=$B15,AB15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB006-A'!$P:$P,1,FALSE))),AND($B16=$B15,AC15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB006-B'!$P:$P,1,FALSE))),AND($B16=$B15,AD15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB007-A'!$P:$P,1,FALSE))),AND($B16=$B15,AE15=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A16,'WB007-B'!$P:$P,1,FALSE))),AND($B16=$B15,AF15=\"x\")),\"x\",\"\")","v":""},false]
["X014","Costeans/Trenches - backfill any costeans/trenches that may have been used.","haul distance < =1km",4.8250998533003768,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB001-A'!$P:$P,1,FALSE))),AND($B17=$B16,F16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-A'!$P:$P,1,FALSE))),AND($B17=$B16,G16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-B'!$P:$P,1,FALSE))),AND($B17=$B16,H16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-C'!$P:$P,1,FALSE))),AND($B17=$B16,I16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-D'!$P:$P,1,FALSE))),AND($B17=$B16,J16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-E'!$P:$P,1,FALSE))),AND($B17=$B16,K16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB002-F'!$P:$P,1,FALSE))),AND($B17=$B16,L16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB003-A'!$P:$P,1,FALSE))),AND($B17=$B16,M16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB003-B'!$P:$P,1,FALSE))),AND($B17=$B16,N16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB003-C'!$P:$P,1,FALSE))),AND($B17=$B16,O16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB003-D'!$P:$P,1,FALSE))),AND($B17=$B16,P16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB003-E'!$P:$P,1,FALSE))),AND($B17=$B16,Q16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB004-A'!$P:$P,1,FALSE))),AND($B17=$B16,R16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB004-B'!$P:$P,1,FALSE))),AND($B17=$B16,S16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB004-C'!$P:$P,1,FALSE))),AND($B17=$B16,T16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB004-D'!$P:$P,1,FALSE))),AND($B17=$B16,U16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB004-E'!$P:$P,1,FALSE))),AND($B17=$B16,V16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-A'!$P:$P,1,FALSE))),AND($B17=$B16,W16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-B'!$P:$P,1,FALSE))),AND($B17=$B16,X16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-C'!$P:$P,1,FALSE))),AND($B17=$B16,Y16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-D'!$P:$P,1,FALSE))),AND($B17=$B16,Z16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-E'!$P:$P,1,FALSE))),AND($B17=$B16,AA16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB005-F'!$P:$P,1,FALSE))),AND($B17=$B16,AB16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB006-A'!$P:$P,1,FALSE))),AND($B17=$B16,AC16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB006-B'!$P:$P,1,FALSE))),AND($B17=$B16,AD16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB007-A'!$P:$P,1,FALSE))),AND($B17=$B16,AE16=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A17,'WB007-B'!$P:$P,1,FALSE))),AND($B17=$B16,AF16=\"x\")),\"x\",\"\")","v":""},false]
["X015","Costeans/Trenches - backfill any costeans/trenches that may have been used.","haul distance > 1km -2km",6.4582105728789641,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB001-A'!$P:$P,1,FALSE))),AND($B18=$B17,F17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-A'!$P:$P,1,FALSE))),AND($B18=$B17,G17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-B'!$P:$P,1,FALSE))),AND($B18=$B17,H17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-C'!$P:$P,1,FALSE))),AND($B18=$B17,I17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-D'!$P:$P,1,FALSE))),AND($B18=$B17,J17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-E'!$P:$P,1,FALSE))),AND($B18=$B17,K17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB002-F'!$P:$P,1,FALSE))),AND($B18=$B17,L17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB003-A'!$P:$P,1,FALSE))),AND($B18=$B17,M17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB003-B'!$P:$P,1,FALSE))),AND($B18=$B17,N17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB003-C'!$P:$P,1,FALSE))),AND($B18=$B17,O17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB003-D'!$P:$P,1,FALSE))),AND($B18=$B17,P17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB003-E'!$P:$P,1,FALSE))),AND($B18=$B17,Q17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB004-A'!$P:$P,1,FALSE))),AND($B18=$B17,R17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB004-B'!$P:$P,1,FALSE))),AND($B18=$B17,S17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB004-C'!$P:$P,1,FALSE))),AND($B18=$B17,T17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB004-D'!$P:$P,1,FALSE))),AND($B18=$B17,U17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB004-E'!$P:$P,1,FALSE))),AND($B18=$B17,V17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-A'!$P:$P,1,FALSE))),AND($B18=$B17,W17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-B'!$P:$P,1,FALSE))),AND($B18=$B17,X17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-C'!$P:$P,1,FALSE))),AND($B18=$B17,Y17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-D'!$P:$P,1,FALSE))),AND($B18=$B17,Z17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-E'!$P:$P,1,FALSE))),AND($B18=$B17,AA17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB005-F'!$P:$P,1,FALSE))),AND($B18=$B17,AB17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB006-A'!$P:$P,1,FALSE))),AND($B18=$B17,AC17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB006-B'!$P:$P,1,FALSE))),AND($B18=$B17,AD17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB007-A'!$P:$P,1,FALSE))),AND($B18=$B17,AE17=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A18,'WB007-B'!$P:$P,1,FALSE))),AND($B18=$B17,AF17=\"x\")),\"x\",\"\")","v":""},false]
["X016","Costeans/Trenches - backfill any costeans/trenches that may have been used.","haul distance > 2km-5km",8.5119710232580967,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB001-A'!$P:$P,1,FALSE))),AND($B19=$B18,F18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-A'!$P:$P,1,FALSE))),AND($B19=$B18,G18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-B'!$P:$P,1,FALSE))),AND($B19=$B18,H18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-C'!$P:$P,1,FALSE))),AND($B19=$B18,I18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-D'!$P:$P,1,FALSE))),AND($B19=$B18,J18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-E'!$P:$P,1,FALSE))),AND($B19=$B18,K18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB002-F'!$P:$P,1,FALSE))),AND($B19=$B18,L18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB003-A'!$P:$P,1,FALSE))),AND($B19=$B18,M18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB003-B'!$P:$P,1,FALSE))),AND($B19=$B18,N18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB003-C'!$P:$P,1,FALSE))),AND($B19=$B18,O18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB003-D'!$P:$P,1,FALSE))),AND($B19=$B18,P18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB003-E'!$P:$P,1,FALSE))),AND($B19=$B18,Q18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB004-A'!$P:$P,1,FALSE))),AND($B19=$B18,R18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB004-B'!$P:$P,1,FALSE))),AND($B19=$B18,S18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB004-C'!$P:$P,1,FALSE))),AND($B19=$B18,T18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB004-D'!$P:$P,1,FALSE))),AND($B19=$B18,U18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB004-E'!$P:$P,1,FALSE))),AND($B19=$B18,V18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-A'!$P:$P,1,FALSE))),AND($B19=$B18,W18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-B'!$P:$P,1,FALSE))),AND($B19=$B18,X18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-C'!$P:$P,1,FALSE))),AND($B19=$B18,Y18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-D'!$P:$P,1,FALSE))),AND($B19=$B18,Z18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-E'!$P:$P,1,FALSE))),AND($B19=$B18,AA18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB005-F'!$P:$P,1,FALSE))),AND($B19=$B18,AB18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB006-A'!$P:$P,1,FALSE))),AND($B19=$B18,AC18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB006-B'!$P:$P,1,FALSE))),AND($B19=$B18,AD18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB007-A'!$P:$P,1,FALSE))),AND($B19=$B18,AE18=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A19,'WB007-B'!$P:$P,1,FALSE))),AND($B19=$B18,AF18=\"x\")),\"x\",\"\")","v":""},false]
["X017","Costeans/Trenches - backfill any costeans/trenches that may have been used.","haul distance > 5km",11.29568247708524,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB001-A'!$P:$P,1,FALSE))),AND($B20=$B19,F19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-A'!$P:$P,1,FALSE))),AND($B20=$B19,G19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-B'!$P:$P,1,FALSE))),AND($B20=$B19,H19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-C'!$P:$P,1,FALSE))),AND($B20=$B19,I19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-D'!$P:$P,1,FALSE))),AND($B20=$B19,J19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-E'!$P:$P,1,FALSE))),AND($B20=$B19,K19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB002-F'!$P:$P,1,FALSE))),AND($B20=$B19,L19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB003-A'!$P:$P,1,FALSE))),AND($B20=$B19,M19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB003-B'!$P:$P,1,FALSE))),AND($B20=$B19,N19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB003-C'!$P:$P,1,FALSE))),AND($B20=$B19,O19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB003-D'!$P:$P,1,FALSE))),AND($B20=$B19,P19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB003-E'!$P:$P,1,FALSE))),AND($B20=$B19,Q19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB004-A'!$P:$P,1,FALSE))),AND($B20=$B19,R19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB004-B'!$P:$P,1,FALSE))),AND($B20=$B19,S19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB004-C'!$P:$P,1,FALSE))),AND($B20=$B19,T19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB004-D'!$P:$P,1,FALSE))),AND($B20=$B19,U19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB004-E'!$P:$P,1,FALSE))),AND($B20=$B19,V19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-A'!$P:$P,1,FALSE))),AND($B20=$B19,W19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-B'!$P:$P,1,FALSE))),AND($B20=$B19,X19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-C'!$P:$P,1,FALSE))),AND($B20=$B19,Y19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-D'!$P:$P,1,FALSE))),AND($B20=$B19,Z19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-E'!$P:$P,1,FALSE))),AND($B20=$B19,AA19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB005-F'!$P:$P,1,FALSE))),AND($B20=$B19,AB19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB006-A'!$P:$P,1,FALSE))),AND($B20=$B19,AC19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB006-B'!$P:$P,1,FALSE))),AND($B20=$B19,AD19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB007-A'!$P:$P,1,FALSE))),AND($B20=$B19,AE19=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A20,'WB007-B'!$P:$P,1,FALSE))),AND($B20=$B19,AF19=\"x\")),\"x\",\"\")","v":""},false]
["X018","Adits -Seal small adits (cross-sectional area <=9m2)         - backfill with appropriate material",null,"Select from List",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB001-A'!$P:$P,1,FALSE))),AND($B21=$B20,F20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-A'!$P:$P,1,FALSE))),AND($B21=$B20,G20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-B'!$P:$P,1,FALSE))),AND($B21=$B20,H20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-C'!$P:$P,1,FALSE))),AND($B21=$B20,I20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-D'!$P:$P,1,FALSE))),AND($B21=$B20,J20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-E'!$P:$P,1,FALSE))),AND($B21=$B20,K20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB002-F'!$P:$P,1,FALSE))),AND($B21=$B20,L20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB003-A'!$P:$P,1,FALSE))),AND($B21=$B20,M20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB003-B'!$P:$P,1,FALSE))),AND($B21=$B20,N20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB003-C'!$P:$P,1,FALSE))),AND($B21=$B20,O20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB003-D'!$P:$P,1,FALSE))),AND($B21=$B20,P20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB003-E'!$P:$P,1,FALSE))),AND($B21=$B20,Q20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB004-A'!$P:$P,1,FALSE))),AND($B21=$B20,R20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB004-B'!$P:$P,1,FALSE))),AND($B21=$B20,S20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB004-C'!$P:$P,1,FALSE))),AND($B21=$B20,T20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB004-D'!$P:$P,1,FALSE))),AND($B21=$B20,U20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB004-E'!$P:$P,1,FALSE))),AND($B21=$B20,V20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-A'!$P:$P,1,FALSE))),AND($B21=$B20,W20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-B'!$P:$P,1,FALSE))),AND($B21=$B20,X20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-C'!$P:$P,1,FALSE))),AND($B21=$B20,Y20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-D'!$P:$P,1,FALSE))),AND($B21=$B20,Z20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-E'!$P:$P,1,FALSE))),AND($B21=$B20,AA20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB005-F'!$P:$P,1,FALSE))),AND($B21=$B20,AB20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB006-A'!$P:$P,1,FALSE))),AND($B21=$B20,AC20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB006-B'!$P:$P,1,FALSE))),AND($B21=$B20,AD20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB007-A'!$P:$P,1,FALSE))),AND($B21=$B20,AE20=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A21,'WB007-B'!$P:$P,1,FALSE))),AND($B21=$B20,AF20=\"x\")),\"x\",\"\")","v":""},false]
["X019","Adits -Seal small adits (cross-sectional area <=9m2)         - backfill with appropriate material","haul distance < =1km","Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB001-A'!$P:$P,1,FALSE))),AND($B22=$B21,F21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-A'!$P:$P,1,FALSE))),AND($B22=$B21,G21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-B'!$P:$P,1,FALSE))),AND($B22=$B21,H21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-C'!$P:$P,1,FALSE))),AND($B22=$B21,I21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-D'!$P:$P,1,FALSE))),AND($B22=$B21,J21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-E'!$P:$P,1,FALSE))),AND($B22=$B21,K21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB002-F'!$P:$P,1,FALSE))),AND($B22=$B21,L21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB003-A'!$P:$P,1,FALSE))),AND($B22=$B21,M21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB003-B'!$P:$P,1,FALSE))),AND($B22=$B21,N21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB003-C'!$P:$P,1,FALSE))),AND($B22=$B21,O21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB003-D'!$P:$P,1,FALSE))),AND($B22=$B21,P21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB003-E'!$P:$P,1,FALSE))),AND($B22=$B21,Q21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB004-A'!$P:$P,1,FALSE))),AND($B22=$B21,R21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB004-B'!$P:$P,1,FALSE))),AND($B22=$B21,S21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB004-C'!$P:$P,1,FALSE))),AND($B22=$B21,T21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB004-D'!$P:$P,1,FALSE))),AND($B22=$B21,U21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB004-E'!$P:$P,1,FALSE))),AND($B22=$B21,V21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-A'!$P:$P,1,FALSE))),AND($B22=$B21,W21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-B'!$P:$P,1,FALSE))),AND($B22=$B21,X21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-C'!$P:$P,1,FALSE))),AND($B22=$B21,Y21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-D'!$P:$P,1,FALSE))),AND($B22=$B21,Z21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-E'!$P:$P,1,FALSE))),AND($B22=$B21,AA21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB005-F'!$P:$P,1,FALSE))),AND($B22=$B21,AB21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB006-A'!$P:$P,1,FALSE))),AND($B22=$B21,AC21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB006-B'!$P:$P,1,FALSE))),AND($B22=$B21,AD21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB007-A'!$P:$P,1,FALSE))),AND($B22=$B21,AE21=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A22,'WB007-B'!$P:$P,1,FALSE))),AND($B22=$B21,AF21=\"x\")),\"x\",\"\")","v":""},false]
["X020","Adits -Seal small adits (cross-sectional area <=9m2)         - backfill with appropriate material","haul distance > 1km -2km","Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB001-A'!$P:$P,1,FALSE))),AND($B23=$B22,F22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-A'!$P:$P,1,FALSE))),AND($B23=$B22,G22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-B'!$P:$P,1,FALSE))),AND($B23=$B22,H22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-C'!$P:$P,1,FALSE))),AND($B23=$B22,I22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-D'!$P:$P,1,FALSE))),AND($B23=$B22,J22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-E'!$P:$P,1,FALSE))),AND($B23=$B22,K22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB002-F'!$P:$P,1,FALSE))),AND($B23=$B22,L22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB003-A'!$P:$P,1,FALSE))),AND($B23=$B22,M22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB003-B'!$P:$P,1,FALSE))),AND($B23=$B22,N22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB003-C'!$P:$P,1,FALSE))),AND($B23=$B22,O22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB003-D'!$P:$P,1,FALSE))),AND($B23=$B22,P22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB003-E'!$P:$P,1,FALSE))),AND($B23=$B22,Q22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB004-A'!$P:$P,1,FALSE))),AND($B23=$B22,R22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB004-B'!$P:$P,1,FALSE))),AND($B23=$B22,S22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB004-C'!$P:$P,1,FALSE))),AND($B23=$B22,T22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB004-D'!$P:$P,1,FALSE))),AND($B23=$B22,U22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB004-E'!$P:$P,1,FALSE))),AND($B23=$B22,V22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-A'!$P:$P,1,FALSE))),AND($B23=$B22,W22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-B'!$P:$P,1,FALSE))),AND($B23=$B22,X22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-C'!$P:$P,1,FALSE))),AND($B23=$B22,Y22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-D'!$P:$P,1,FALSE))),AND($B23=$B22,Z22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-E'!$P:$P,1,FALSE))),AND($B23=$B22,AA22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB005-F'!$P:$P,1,FALSE))),AND($B23=$B22,AB22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB006-A'!$P:$P,1,FALSE))),AND($B23=$B22,AC22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB006-B'!$P:$P,1,FALSE))),AND($B23=$B22,AD22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB007-A'!$P:$P,1,FALSE))),AND($B23=$B22,AE22=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A23,'WB007-B'!$P:$P,1,FALSE))),AND($B23=$B22,AF22=\"x\")),\"x\",\"\")","v":""},false]
["X021","Adits -Seal small adits (cross-sectional area <=9m2)         - backfill with appropriate material","haul distance > 2km-5km","Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB001-A'!$P:$P,1,FALSE))),AND($B24=$B23,F23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-A'!$P:$P,1,FALSE))),AND($B24=$B23,G23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-B'!$P:$P,1,FALSE))),AND($B24=$B23,H23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-C'!$P:$P,1,FALSE))),AND($B24=$B23,I23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-D'!$P:$P,1,FALSE))),AND($B24=$B23,J23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-E'!$P:$P,1,FALSE))),AND($B24=$B23,K23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB002-F'!$P:$P,1,FALSE))),AND($B24=$B23,L23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB003-A'!$P:$P,1,FALSE))),AND($B24=$B23,M23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB003-B'!$P:$P,1,FALSE))),AND($B24=$B23,N23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB003-C'!$P:$P,1,FALSE))),AND($B24=$B23,O23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB003-D'!$P:$P,1,FALSE))),AND($B24=$B23,P23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB003-E'!$P:$P,1,FALSE))),AND($B24=$B23,Q23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB004-A'!$P:$P,1,FALSE))),AND($B24=$B23,R23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB004-B'!$P:$P,1,FALSE))),AND($B24=$B23,S23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB004-C'!$P:$P,1,FALSE))),AND($B24=$B23,T23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB004-D'!$P:$P,1,FALSE))),AND($B24=$B23,U23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB004-E'!$P:$P,1,FALSE))),AND($B24=$B23,V23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-A'!$P:$P,1,FALSE))),AND($B24=$B23,W23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-B'!$P:$P,1,FALSE))),AND($B24=$B23,X23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-C'!$P:$P,1,FALSE))),AND($B24=$B23,Y23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-D'!$P:$P,1,FALSE))),AND($B24=$B23,Z23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-E'!$P:$P,1,FALSE))),AND($B24=$B23,AA23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB005-F'!$P:$P,1,FALSE))),AND($B24=$B23,AB23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB006-A'!$P:$P,1,FALSE))),AND($B24=$B23,AC23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB006-B'!$P:$P,1,FALSE))),AND($B24=$B23,AD23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB007-A'!$P:$P,1,FALSE))),AND($B24=$B23,AE23=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A24,'WB007-B'!$P:$P,1,FALSE))),AND($B24=$B23,AF23=\"x\")),\"x\",\"\")","v":""},false]
["X022","Adits -Seal small adits (cross-sectional area <=9m2)         - backfill with appropriate material","haul distance > 5km","Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB001-A'!$P:$P,1,FALSE))),AND($B25=$B24,F24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-A'!$P:$P,1,FALSE))),AND($B25=$B24,G24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-B'!$P:$P,1,FALSE))),AND($B25=$B24,H24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-C'!$P:$P,1,FALSE))),AND($B25=$B24,I24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-D'!$P:$P,1,FALSE))),AND($B25=$B24,J24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-E'!$P:$P,1,FALSE))),AND($B25=$B24,K24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB002-F'!$P:$P,1,FALSE))),AND($B25=$B24,L24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB003-A'!$P:$P,1,FALSE))),AND($B25=$B24,M24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB003-B'!$P:$P,1,FALSE))),AND($B25=$B24,N24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB003-C'!$P:$P,1,FALSE))),AND($B25=$B24,O24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB003-D'!$P:$P,1,FALSE))),AND($B25=$B24,P24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB003-E'!$P:$P,1,FALSE))),AND($B25=$B24,Q24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB004-A'!$P:$P,1,FALSE))),AND($B25=$B24,R24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB004-B'!$P:$P,1,FALSE))),AND($B25=$B24,S24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB004-C'!$P:$P,1,FALSE))),AND($B25=$B24,T24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB004-D'!$P:$P,1,FALSE))),AND($B25=$B24,U24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB004-E'!$P:$P,1,FALSE))),AND($B25=$B24,V24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-A'!$P:$P,1,FALSE))),AND($B25=$B24,W24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-B'!$P:$P,1,FALSE))),AND($B25=$B24,X24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-C'!$P:$P,1,FALSE))),AND($B25=$B24,Y24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-D'!$P:$P,1,FALSE))),AND($B25=$B24,Z24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-E'!$P:$P,1,FALSE))),AND($B25=$B24,AA24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB005-F'!$P:$P,1,FALSE))),AND($B25=$B24,AB24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB006-A'!$P:$P,1,FALSE))),AND($B25=$B24,AC24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB006-B'!$P:$P,1,FALSE))),AND($B25=$B24,AD24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB007-A'!$P:$P,1,FALSE))),AND($B25=$B24,AE24=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A25,'WB007-B'!$P:$P,1,FALSE))),AND($B25=$B24,AF24=\"x\")),\"x\",\"\")","v":""},false]
["X023","Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB001-A'!$P:$P,1,FALSE))),AND($B26=$B25,F25=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-A'!$P:$P,1,FALSE))),AND($B26=$B25,G25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-B'!$P:$P,1,FALSE))),AND($B26=$B25,H25=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-C'!$P:$P,1,FALSE))),AND($B26=$B25,I25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-D'!$P:$P,1,FALSE))),AND($B26=$B25,J25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-E'!$P:$P,1,FALSE))),AND($B26=$B25,K25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB002-F'!$P:$P,1,FALSE))),AND($B26=$B25,L25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB003-A'!$P:$P,1,FALSE))),AND($B26=$B25,M25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB003-B'!$P:$P,1,FALSE))),AND($B26=$B25,N25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB003-C'!$P:$P,1,FALSE))),AND($B26=$B25,O25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB003-D'!$P:$P,1,FALSE))),AND($B26=$B25,P25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB003-E'!$P:$P,1,FALSE))),AND($B26=$B25,Q25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB004-A'!$P:$P,1,FALSE))),AND($B26=$B25,R25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB004-B'!$P:$P,1,FALSE))),AND($B26=$B25,S25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB004-C'!$P:$P,1,FALSE))),AND($B26=$B25,T25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB004-D'!$P:$P,1,FALSE))),AND($B26=$B25,U25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB004-E'!$P:$P,1,FALSE))),AND($B26=$B25,V25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-A'!$P:$P,1,FALSE))),AND($B26=$B25,W25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-B'!$P:$P,1,FALSE))),AND($B26=$B25,X25=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-C'!$P:$P,1,FALSE))),AND($B26=$B25,Y25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-D'!$P:$P,1,FALSE))),AND($B26=$B25,Z25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-E'!$P:$P,1,FALSE))),AND($B26=$B25,AA25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB005-F'!$P:$P,1,FALSE))),AND($B26=$B25,AB25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB006-A'!$P:$P,1,FALSE))),AND($B26=$B25,AC25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB006-B'!$P:$P,1,FALSE))),AND($B26=$B25,AD25=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB007-A'!$P:$P,1,FALSE))),AND($B26=$B25,AE25=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A26,'WB007-B'!$P:$P,1,FALSE))),AND($B26=$B25,AF25=\"x\")),\"x\",\"\")","v":""},true]
["X024","Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material","haul distance < =1km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB001-A'!$P:$P,1,FALSE))),AND($B27=$B26,F26=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-A'!$P:$P,1,FALSE))),AND($B27=$B26,G26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-B'!$P:$P,1,FALSE))),AND($B27=$B26,H26=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-C'!$P:$P,1,FALSE))),AND($B27=$B26,I26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-D'!$P:$P,1,FALSE))),AND($B27=$B26,J26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-E'!$P:$P,1,FALSE))),AND($B27=$B26,K26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB002-F'!$P:$P,1,FALSE))),AND($B27=$B26,L26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB003-A'!$P:$P,1,FALSE))),AND($B27=$B26,M26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB003-B'!$P:$P,1,FALSE))),AND($B27=$B26,N26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB003-C'!$P:$P,1,FALSE))),AND($B27=$B26,O26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB003-D'!$P:$P,1,FALSE))),AND($B27=$B26,P26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB003-E'!$P:$P,1,FALSE))),AND($B27=$B26,Q26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB004-A'!$P:$P,1,FALSE))),AND($B27=$B26,R26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB004-B'!$P:$P,1,FALSE))),AND($B27=$B26,S26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB004-C'!$P:$P,1,FALSE))),AND($B27=$B26,T26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB004-D'!$P:$P,1,FALSE))),AND($B27=$B26,U26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB004-E'!$P:$P,1,FALSE))),AND($B27=$B26,V26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-A'!$P:$P,1,FALSE))),AND($B27=$B26,W26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-B'!$P:$P,1,FALSE))),AND($B27=$B26,X26=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-C'!$P:$P,1,FALSE))),AND($B27=$B26,Y26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-D'!$P:$P,1,FALSE))),AND($B27=$B26,Z26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-E'!$P:$P,1,FALSE))),AND($B27=$B26,AA26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB005-F'!$P:$P,1,FALSE))),AND($B27=$B26,AB26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB006-A'!$P:$P,1,FALSE))),AND($B27=$B26,AC26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB006-B'!$P:$P,1,FALSE))),AND($B27=$B26,AD26=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB007-A'!$P:$P,1,FALSE))),AND($B27=$B26,AE26=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A27,'WB007-B'!$P:$P,1,FALSE))),AND($B27=$B26,AF26=\"x\")),\"x\",\"\")","v":""},true]
["X025","Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material","haul distance > 1km -2km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB001-A'!$P:$P,1,FALSE))),AND($B28=$B27,F27=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-A'!$P:$P,1,FALSE))),AND($B28=$B27,G27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-B'!$P:$P,1,FALSE))),AND($B28=$B27,H27=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-C'!$P:$P,1,FALSE))),AND($B28=$B27,I27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-D'!$P:$P,1,FALSE))),AND($B28=$B27,J27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-E'!$P:$P,1,FALSE))),AND($B28=$B27,K27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB002-F'!$P:$P,1,FALSE))),AND($B28=$B27,L27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB003-A'!$P:$P,1,FALSE))),AND($B28=$B27,M27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB003-B'!$P:$P,1,FALSE))),AND($B28=$B27,N27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB003-C'!$P:$P,1,FALSE))),AND($B28=$B27,O27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB003-D'!$P:$P,1,FALSE))),AND($B28=$B27,P27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB003-E'!$P:$P,1,FALSE))),AND($B28=$B27,Q27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB004-A'!$P:$P,1,FALSE))),AND($B28=$B27,R27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB004-B'!$P:$P,1,FALSE))),AND($B28=$B27,S27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB004-C'!$P:$P,1,FALSE))),AND($B28=$B27,T27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB004-D'!$P:$P,1,FALSE))),AND($B28=$B27,U27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB004-E'!$P:$P,1,FALSE))),AND($B28=$B27,V27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-A'!$P:$P,1,FALSE))),AND($B28=$B27,W27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-B'!$P:$P,1,FALSE))),AND($B28=$B27,X27=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-C'!$P:$P,1,FALSE))),AND($B28=$B27,Y27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-D'!$P:$P,1,FALSE))),AND($B28=$B27,Z27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-E'!$P:$P,1,FALSE))),AND($B28=$B27,AA27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB005-F'!$P:$P,1,FALSE))),AND($B28=$B27,AB27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB006-A'!$P:$P,1,FALSE))),AND($B28=$B27,AC27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB006-B'!$P:$P,1,FALSE))),AND($B28=$B27,AD27=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB007-A'!$P:$P,1,FALSE))),AND($B28=$B27,AE27=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A28,'WB007-B'!$P:$P,1,FALSE))),AND($B28=$B27,AF27=\"x\")),\"x\",\"\")","v":""},true]
["X026","Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material","haul distance > 2km-5km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB001-A'!$P:$P,1,FALSE))),AND($B29=$B28,F28=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-A'!$P:$P,1,FALSE))),AND($B29=$B28,G28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-B'!$P:$P,1,FALSE))),AND($B29=$B28,H28=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-C'!$P:$P,1,FALSE))),AND($B29=$B28,I28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-D'!$P:$P,1,FALSE))),AND($B29=$B28,J28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-E'!$P:$P,1,FALSE))),AND($B29=$B28,K28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB002-F'!$P:$P,1,FALSE))),AND($B29=$B28,L28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB003-A'!$P:$P,1,FALSE))),AND($B29=$B28,M28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB003-B'!$P:$P,1,FALSE))),AND($B29=$B28,N28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB003-C'!$P:$P,1,FALSE))),AND($B29=$B28,O28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB003-D'!$P:$P,1,FALSE))),AND($B29=$B28,P28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB003-E'!$P:$P,1,FALSE))),AND($B29=$B28,Q28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB004-A'!$P:$P,1,FALSE))),AND($B29=$B28,R28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB004-B'!$P:$P,1,FALSE))),AND($B29=$B28,S28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB004-C'!$P:$P,1,FALSE))),AND($B29=$B28,T28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB004-D'!$P:$P,1,FALSE))),AND($B29=$B28,U28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB004-E'!$P:$P,1,FALSE))),AND($B29=$B28,V28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-A'!$P:$P,1,FALSE))),AND($B29=$B28,W28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-B'!$P:$P,1,FALSE))),AND($B29=$B28,X28=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-C'!$P:$P,1,FALSE))),AND($B29=$B28,Y28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-D'!$P:$P,1,FALSE))),AND($B29=$B28,Z28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-E'!$P:$P,1,FALSE))),AND($B29=$B28,AA28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB005-F'!$P:$P,1,FALSE))),AND($B29=$B28,AB28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB006-A'!$P:$P,1,FALSE))),AND($B29=$B28,AC28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB006-B'!$P:$P,1,FALSE))),AND($B29=$B28,AD28=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB007-A'!$P:$P,1,FALSE))),AND($B29=$B28,AE28=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A29,'WB007-B'!$P:$P,1,FALSE))),AND($B29=$B28,AF28=\"x\")),\"x\",\"\")","v":""},true]
["X027","Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material","haul distance > 5km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB001-A'!$P:$P,1,FALSE))),AND($B30=$B29,F29=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-A'!$P:$P,1,FALSE))),AND($B30=$B29,G29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-B'!$P:$P,1,FALSE))),AND($B30=$B29,H29=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-C'!$P:$P,1,FALSE))),AND($B30=$B29,I29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-D'!$P:$P,1,FALSE))),AND($B30=$B29,J29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-E'!$P:$P,1,FALSE))),AND($B30=$B29,K29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB002-F'!$P:$P,1,FALSE))),AND($B30=$B29,L29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB003-A'!$P:$P,1,FALSE))),AND($B30=$B29,M29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB003-B'!$P:$P,1,FALSE))),AND($B30=$B29,N29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB003-C'!$P:$P,1,FALSE))),AND($B30=$B29,O29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB003-D'!$P:$P,1,FALSE))),AND($B30=$B29,P29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB003-E'!$P:$P,1,FALSE))),AND($B30=$B29,Q29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB004-A'!$P:$P,1,FALSE))),AND($B30=$B29,R29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB004-B'!$P:$P,1,FALSE))),AND($B30=$B29,S29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB004-C'!$P:$P,1,FALSE))),AND($B30=$B29,T29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB004-D'!$P:$P,1,FALSE))),AND($B30=$B29,U29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB004-E'!$P:$P,1,FALSE))),AND($B30=$B29,V29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-A'!$P:$P,1,FALSE))),AND($B30=$B29,W29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-B'!$P:$P,1,FALSE))),AND($B30=$B29,X29=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-C'!$P:$P,1,FALSE))),AND($B30=$B29,Y29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-D'!$P:$P,1,FALSE))),AND($B30=$B29,Z29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-E'!$P:$P,1,FALSE))),AND($B30=$B29,AA29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB005-F'!$P:$P,1,FALSE))),AND($B30=$B29,AB29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB006-A'!$P:$P,1,FALSE))),AND($B30=$B29,AC29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB006-B'!$P:$P,1,FALSE))),AND($B30=$B29,AD29=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB007-A'!$P:$P,1,FALSE))),AND($B30=$B29,AE29=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A30,'WB007-B'!$P:$P,1,FALSE))),AND($B30=$B29,AF29=\"x\")),\"x\",\"\")","v":""},true]
["X028","Bulk Samples - Backfill the bulk sample pit",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB001-A'!$P:$P,1,FALSE))),AND($B31=$B30,F30=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-A'!$P:$P,1,FALSE))),AND($B31=$B30,G30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-B'!$P:$P,1,FALSE))),AND($B31=$B30,H30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-C'!$P:$P,1,FALSE))),AND($B31=$B30,I30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-D'!$P:$P,1,FALSE))),AND($B31=$B30,J30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-E'!$P:$P,1,FALSE))),AND($B31=$B30,K30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB002-F'!$P:$P,1,FALSE))),AND($B31=$B30,L30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB003-A'!$P:$P,1,FALSE))),AND($B31=$B30,M30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB003-B'!$P:$P,1,FALSE))),AND($B31=$B30,N30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB003-C'!$P:$P,1,FALSE))),AND($B31=$B30,O30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB003-D'!$P:$P,1,FALSE))),AND($B31=$B30,P30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB003-E'!$P:$P,1,FALSE))),AND($B31=$B30,Q30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB004-A'!$P:$P,1,FALSE))),AND($B31=$B30,R30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB004-B'!$P:$P,1,FALSE))),AND($B31=$B30,S30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB004-C'!$P:$P,1,FALSE))),AND($B31=$B30,T30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB004-D'!$P:$P,1,FALSE))),AND($B31=$B30,U30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB004-E'!$P:$P,1,FALSE))),AND($B31=$B30,V30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-A'!$P:$P,1,FALSE))),AND($B31=$B30,W30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-B'!$P:$P,1,FALSE))),AND($B31=$B30,X30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-C'!$P:$P,1,FALSE))),AND($B31=$B30,Y30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-D'!$P:$P,1,FALSE))),AND($B31=$B30,Z30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-E'!$P:$P,1,FALSE))),AND($B31=$B30,AA30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB005-F'!$P:$P,1,FALSE))),AND($B31=$B30,AB30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB006-A'!$P:$P,1,FALSE))),AND($B31=$B30,AC30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB006-B'!$P:$P,1,FALSE))),AND($B31=$B30,AD30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB007-A'!$P:$P,1,FALSE))),AND($B31=$B30,AE30=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A31,'WB007-B'!$P:$P,1,FALSE))),AND($B31=$B30,AF30=\"x\")),\"x\",\"\")","v":""},true]
["X029","Bulk Samples - Backfill the bulk sample pit","haul distance < =1km",3.3577746158608246,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB001-A'!$P:$P,1,FALSE))),AND($B32=$B31,F31=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-A'!$P:$P,1,FALSE))),AND($B32=$B31,G31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-B'!$P:$P,1,FALSE))),AND($B32=$B31,H31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-C'!$P:$P,1,FALSE))),AND($B32=$B31,I31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-D'!$P:$P,1,FALSE))),AND($B32=$B31,J31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-E'!$P:$P,1,FALSE))),AND($B32=$B31,K31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB002-F'!$P:$P,1,FALSE))),AND($B32=$B31,L31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB003-A'!$P:$P,1,FALSE))),AND($B32=$B31,M31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB003-B'!$P:$P,1,FALSE))),AND($B32=$B31,N31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB003-C'!$P:$P,1,FALSE))),AND($B32=$B31,O31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB003-D'!$P:$P,1,FALSE))),AND($B32=$B31,P31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB003-E'!$P:$P,1,FALSE))),AND($B32=$B31,Q31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB004-A'!$P:$P,1,FALSE))),AND($B32=$B31,R31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB004-B'!$P:$P,1,FALSE))),AND($B32=$B31,S31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB004-C'!$P:$P,1,FALSE))),AND($B32=$B31,T31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB004-D'!$P:$P,1,FALSE))),AND($B32=$B31,U31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB004-E'!$P:$P,1,FALSE))),AND($B32=$B31,V31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-A'!$P:$P,1,FALSE))),AND($B32=$B31,W31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-B'!$P:$P,1,FALSE))),AND($B32=$B31,X31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-C'!$P:$P,1,FALSE))),AND($B32=$B31,Y31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-D'!$P:$P,1,FALSE))),AND($B32=$B31,Z31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-E'!$P:$P,1,FALSE))),AND($B32=$B31,AA31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB005-F'!$P:$P,1,FALSE))),AND($B32=$B31,AB31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB006-A'!$P:$P,1,FALSE))),AND($B32=$B31,AC31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB006-B'!$P:$P,1,FALSE))),AND($B32=$B31,AD31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB007-A'!$P:$P,1,FALSE))),AND($B32=$B31,AE31=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A32,'WB007-B'!$P:$P,1,FALSE))),AND($B32=$B31,AF31=\"x\")),\"x\",\"\")","v":""},true]
["X030","Bulk Samples - Backfill the bulk sample pit","haul distance > 1km -2km",4.2337158199984319,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB001-A'!$P:$P,1,FALSE))),AND($B33=$B32,F32=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-A'!$P:$P,1,FALSE))),AND($B33=$B32,G32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-B'!$P:$P,1,FALSE))),AND($B33=$B32,H32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-C'!$P:$P,1,FALSE))),AND($B33=$B32,I32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-D'!$P:$P,1,FALSE))),AND($B33=$B32,J32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-E'!$P:$P,1,FALSE))),AND($B33=$B32,K32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB002-F'!$P:$P,1,FALSE))),AND($B33=$B32,L32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB003-A'!$P:$P,1,FALSE))),AND($B33=$B32,M32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB003-B'!$P:$P,1,FALSE))),AND($B33=$B32,N32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB003-C'!$P:$P,1,FALSE))),AND($B33=$B32,O32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB003-D'!$P:$P,1,FALSE))),AND($B33=$B32,P32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB003-E'!$P:$P,1,FALSE))),AND($B33=$B32,Q32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB004-A'!$P:$P,1,FALSE))),AND($B33=$B32,R32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB004-B'!$P:$P,1,FALSE))),AND($B33=$B32,S32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB004-C'!$P:$P,1,FALSE))),AND($B33=$B32,T32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB004-D'!$P:$P,1,FALSE))),AND($B33=$B32,U32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB004-E'!$P:$P,1,FALSE))),AND($B33=$B32,V32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-A'!$P:$P,1,FALSE))),AND($B33=$B32,W32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-B'!$P:$P,1,FALSE))),AND($B33=$B32,X32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-C'!$P:$P,1,FALSE))),AND($B33=$B32,Y32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-D'!$P:$P,1,FALSE))),AND($B33=$B32,Z32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-E'!$P:$P,1,FALSE))),AND($B33=$B32,AA32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB005-F'!$P:$P,1,FALSE))),AND($B33=$B32,AB32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB006-A'!$P:$P,1,FALSE))),AND($B33=$B32,AC32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB006-B'!$P:$P,1,FALSE))),AND($B33=$B32,AD32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB007-A'!$P:$P,1,FALSE))),AND($B33=$B32,AE32=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A33,'WB007-B'!$P:$P,1,FALSE))),AND($B33=$B32,AF32=\"x\")),\"x\",\"\")","v":""},true]
["X031","Bulk Samples - Backfill the bulk sample pit","haul distance > 2km-5km",5.2556472248256405,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB001-A'!$P:$P,1,FALSE))),AND($B34=$B33,F33=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-A'!$P:$P,1,FALSE))),AND($B34=$B33,G33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-B'!$P:$P,1,FALSE))),AND($B34=$B33,H33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-C'!$P:$P,1,FALSE))),AND($B34=$B33,I33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-D'!$P:$P,1,FALSE))),AND($B34=$B33,J33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-E'!$P:$P,1,FALSE))),AND($B34=$B33,K33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB002-F'!$P:$P,1,FALSE))),AND($B34=$B33,L33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB003-A'!$P:$P,1,FALSE))),AND($B34=$B33,M33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB003-B'!$P:$P,1,FALSE))),AND($B34=$B33,N33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB003-C'!$P:$P,1,FALSE))),AND($B34=$B33,O33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB003-D'!$P:$P,1,FALSE))),AND($B34=$B33,P33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB003-E'!$P:$P,1,FALSE))),AND($B34=$B33,Q33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB004-A'!$P:$P,1,FALSE))),AND($B34=$B33,R33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB004-B'!$P:$P,1,FALSE))),AND($B34=$B33,S33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB004-C'!$P:$P,1,FALSE))),AND($B34=$B33,T33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB004-D'!$P:$P,1,FALSE))),AND($B34=$B33,U33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB004-E'!$P:$P,1,FALSE))),AND($B34=$B33,V33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-A'!$P:$P,1,FALSE))),AND($B34=$B33,W33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-B'!$P:$P,1,FALSE))),AND($B34=$B33,X33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-C'!$P:$P,1,FALSE))),AND($B34=$B33,Y33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-D'!$P:$P,1,FALSE))),AND($B34=$B33,Z33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-E'!$P:$P,1,FALSE))),AND($B34=$B33,AA33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB005-F'!$P:$P,1,FALSE))),AND($B34=$B33,AB33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB006-A'!$P:$P,1,FALSE))),AND($B34=$B33,AC33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB006-B'!$P:$P,1,FALSE))),AND($B34=$B33,AD33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB007-A'!$P:$P,1,FALSE))),AND($B34=$B33,AE33=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A34,'WB007-B'!$P:$P,1,FALSE))),AND($B34=$B33,AF33=\"x\")),\"x\",\"\")","v":""},true]
["X032","Bulk Samples - Backfill the bulk sample pit","haul distance > 5km",6.4235688303424503,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB001-A'!$P:$P,1,FALSE))),AND($B35=$B34,F34=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-A'!$P:$P,1,FALSE))),AND($B35=$B34,G34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-B'!$P:$P,1,FALSE))),AND($B35=$B34,H34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-C'!$P:$P,1,FALSE))),AND($B35=$B34,I34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-D'!$P:$P,1,FALSE))),AND($B35=$B34,J34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-E'!$P:$P,1,FALSE))),AND($B35=$B34,K34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB002-F'!$P:$P,1,FALSE))),AND($B35=$B34,L34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB003-A'!$P:$P,1,FALSE))),AND($B35=$B34,M34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB003-B'!$P:$P,1,FALSE))),AND($B35=$B34,N34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB003-C'!$P:$P,1,FALSE))),AND($B35=$B34,O34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB003-D'!$P:$P,1,FALSE))),AND($B35=$B34,P34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB003-E'!$P:$P,1,FALSE))),AND($B35=$B34,Q34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB004-A'!$P:$P,1,FALSE))),AND($B35=$B34,R34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB004-B'!$P:$P,1,FALSE))),AND($B35=$B34,S34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB004-C'!$P:$P,1,FALSE))),AND($B35=$B34,T34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB004-D'!$P:$P,1,FALSE))),AND($B35=$B34,U34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB004-E'!$P:$P,1,FALSE))),AND($B35=$B34,V34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-A'!$P:$P,1,FALSE))),AND($B35=$B34,W34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-B'!$P:$P,1,FALSE))),AND($B35=$B34,X34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-C'!$P:$P,1,FALSE))),AND($B35=$B34,Y34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-D'!$P:$P,1,FALSE))),AND($B35=$B34,Z34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-E'!$P:$P,1,FALSE))),AND($B35=$B34,AA34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB005-F'!$P:$P,1,FALSE))),AND($B35=$B34,AB34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB006-A'!$P:$P,1,FALSE))),AND($B35=$B34,AC34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB006-B'!$P:$P,1,FALSE))),AND($B35=$B34,AD34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB007-A'!$P:$P,1,FALSE))),AND($B35=$B34,AE34=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A35,'WB007-B'!$P:$P,1,FALSE))),AND($B35=$B34,AF34=\"x\")),\"x\",\"\")","v":""},true]
["X033","Bulk Samples - Minor pushing of the batters of the pit, final trim, rock rake & deep rip.",null,4014.7305189640301,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB001-A'!$P:$P,1,FALSE))),AND($B36=$B35,F35=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-A'!$P:$P,1,FALSE))),AND($B36=$B35,G35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-B'!$P:$P,1,FALSE))),AND($B36=$B35,H35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-C'!$P:$P,1,FALSE))),AND($B36=$B35,I35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-D'!$P:$P,1,FALSE))),AND($B36=$B35,J35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-E'!$P:$P,1,FALSE))),AND($B36=$B35,K35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB002-F'!$P:$P,1,FALSE))),AND($B36=$B35,L35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB003-A'!$P:$P,1,FALSE))),AND($B36=$B35,M35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB003-B'!$P:$P,1,FALSE))),AND($B36=$B35,N35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB003-C'!$P:$P,1,FALSE))),AND($B36=$B35,O35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB003-D'!$P:$P,1,FALSE))),AND($B36=$B35,P35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB003-E'!$P:$P,1,FALSE))),AND($B36=$B35,Q35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB004-A'!$P:$P,1,FALSE))),AND($B36=$B35,R35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB004-B'!$P:$P,1,FALSE))),AND($B36=$B35,S35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB004-C'!$P:$P,1,FALSE))),AND($B36=$B35,T35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB004-D'!$P:$P,1,FALSE))),AND($B36=$B35,U35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB004-E'!$P:$P,1,FALSE))),AND($B36=$B35,V35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-A'!$P:$P,1,FALSE))),AND($B36=$B35,W35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-B'!$P:$P,1,FALSE))),AND($B36=$B35,X35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-C'!$P:$P,1,FALSE))),AND($B36=$B35,Y35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-D'!$P:$P,1,FALSE))),AND($B36=$B35,Z35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-E'!$P:$P,1,FALSE))),AND($B36=$B35,AA35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB005-F'!$P:$P,1,FALSE))),AND($B36=$B35,AB35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB006-A'!$P:$P,1,FALSE))),AND($B36=$B35,AC35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB006-B'!$P:$P,1,FALSE))),AND($B36=$B35,AD35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB007-A'!$P:$P,1,FALSE))),AND($B36=$B35,AE35=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A36,'WB007-B'!$P:$P,1,FALSE))),AND($B36=$B35,AF35=\"x\")),\"x\",\"\")","v":""},true]
["X034","Structural water management works, banks and drains around drill site(s)",null,2919.8040137920225,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB001-A'!$P:$P,1,FALSE))),AND($B37=$B36,F36=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-A'!$P:$P,1,FALSE))),AND($B37=$B36,G36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-B'!$P:$P,1,FALSE))),AND($B37=$B36,H36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-C'!$P:$P,1,FALSE))),AND($B37=$B36,I36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-D'!$P:$P,1,FALSE))),AND($B37=$B36,J36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-E'!$P:$P,1,FALSE))),AND($B37=$B36,K36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB002-F'!$P:$P,1,FALSE))),AND($B37=$B36,L36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB003-A'!$P:$P,1,FALSE))),AND($B37=$B36,M36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB003-B'!$P:$P,1,FALSE))),AND($B37=$B36,N36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB003-C'!$P:$P,1,FALSE))),AND($B37=$B36,O36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB003-D'!$P:$P,1,FALSE))),AND($B37=$B36,P36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB003-E'!$P:$P,1,FALSE))),AND($B37=$B36,Q36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB004-A'!$P:$P,1,FALSE))),AND($B37=$B36,R36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB004-B'!$P:$P,1,FALSE))),AND($B37=$B36,S36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB004-C'!$P:$P,1,FALSE))),AND($B37=$B36,T36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB004-D'!$P:$P,1,FALSE))),AND($B37=$B36,U36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB004-E'!$P:$P,1,FALSE))),AND($B37=$B36,V36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-A'!$P:$P,1,FALSE))),AND($B37=$B36,W36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-B'!$P:$P,1,FALSE))),AND($B37=$B36,X36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-C'!$P:$P,1,FALSE))),AND($B37=$B36,Y36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-D'!$P:$P,1,FALSE))),AND($B37=$B36,Z36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-E'!$P:$P,1,FALSE))),AND($B37=$B36,AA36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB005-F'!$P:$P,1,FALSE))),AND($B37=$B36,AB36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB006-A'!$P:$P,1,FALSE))),AND($B37=$B36,AC36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB006-B'!$P:$P,1,FALSE))),AND($B37=$B36,AD36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB007-A'!$P:$P,1,FALSE))),AND($B37=$B36,AE36=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A37,'WB007-B'!$P:$P,1,FALSE))),AND($B37=$B36,AF36=\"x\")),\"x\",\"\")","v":""},true]
["X035","Removal of grid pegs (pull them out and take off site)",null,2189.8530103440166,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB001-A'!$P:$P,1,FALSE))),AND($B38=$B37,F37=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-A'!$P:$P,1,FALSE))),AND($B38=$B37,G37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-B'!$P:$P,1,FALSE))),AND($B38=$B37,H37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-C'!$P:$P,1,FALSE))),AND($B38=$B37,I37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-D'!$P:$P,1,FALSE))),AND($B38=$B37,J37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-E'!$P:$P,1,FALSE))),AND($B38=$B37,K37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB002-F'!$P:$P,1,FALSE))),AND($B38=$B37,L37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB003-A'!$P:$P,1,FALSE))),AND($B38=$B37,M37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB003-B'!$P:$P,1,FALSE))),AND($B38=$B37,N37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB003-C'!$P:$P,1,FALSE))),AND($B38=$B37,O37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB003-D'!$P:$P,1,FALSE))),AND($B38=$B37,P37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB003-E'!$P:$P,1,FALSE))),AND($B38=$B37,Q37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB004-A'!$P:$P,1,FALSE))),AND($B38=$B37,R37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB004-B'!$P:$P,1,FALSE))),AND($B38=$B37,S37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB004-C'!$P:$P,1,FALSE))),AND($B38=$B37,T37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB004-D'!$P:$P,1,FALSE))),AND($B38=$B37,U37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB004-E'!$P:$P,1,FALSE))),AND($B38=$B37,V37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-A'!$P:$P,1,FALSE))),AND($B38=$B37,W37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-B'!$P:$P,1,FALSE))),AND($B38=$B37,X37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-C'!$P:$P,1,FALSE))),AND($B38=$B37,Y37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-D'!$P:$P,1,FALSE))),AND($B38=$B37,Z37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-E'!$P:$P,1,FALSE))),AND($B38=$B37,AA37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB005-F'!$P:$P,1,FALSE))),AND($B38=$B37,AB37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB006-A'!$P:$P,1,FALSE))),AND($B38=$B37,AC37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB006-B'!$P:$P,1,FALSE))),AND($B38=$B37,AD37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB007-A'!$P:$P,1,FALSE))),AND($B38=$B37,AE37=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A38,'WB007-B'!$P:$P,1,FALSE))),AND($B38=$B37,AF37=\"x\")),\"x\",\"\")","v":""},true]
["X036","Construct/repair standard stock fence around the site",null,11.679216055168087,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB001-A'!$P:$P,1,FALSE))),AND($B39=$B38,F38=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-A'!$P:$P,1,FALSE))),AND($B39=$B38,G38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-B'!$P:$P,1,FALSE))),AND($B39=$B38,H38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-C'!$P:$P,1,FALSE))),AND($B39=$B38,I38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-D'!$P:$P,1,FALSE))),AND($B39=$B38,J38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-E'!$P:$P,1,FALSE))),AND($B39=$B38,K38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB002-F'!$P:$P,1,FALSE))),AND($B39=$B38,L38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB003-A'!$P:$P,1,FALSE))),AND($B39=$B38,M38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB003-B'!$P:$P,1,FALSE))),AND($B39=$B38,N38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB003-C'!$P:$P,1,FALSE))),AND($B39=$B38,O38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB003-D'!$P:$P,1,FALSE))),AND($B39=$B38,P38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB003-E'!$P:$P,1,FALSE))),AND($B39=$B38,Q38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB004-A'!$P:$P,1,FALSE))),AND($B39=$B38,R38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB004-B'!$P:$P,1,FALSE))),AND($B39=$B38,S38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB004-C'!$P:$P,1,FALSE))),AND($B39=$B38,T38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB004-D'!$P:$P,1,FALSE))),AND($B39=$B38,U38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB004-E'!$P:$P,1,FALSE))),AND($B39=$B38,V38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-A'!$P:$P,1,FALSE))),AND($B39=$B38,W38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-B'!$P:$P,1,FALSE))),AND($B39=$B38,X38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-C'!$P:$P,1,FALSE))),AND($B39=$B38,Y38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-D'!$P:$P,1,FALSE))),AND($B39=$B38,Z38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-E'!$P:$P,1,FALSE))),AND($B39=$B38,AA38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB005-F'!$P:$P,1,FALSE))),AND($B39=$B38,AB38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB006-A'!$P:$P,1,FALSE))),AND($B39=$B38,AC38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB006-B'!$P:$P,1,FALSE))),AND($B39=$B38,AD38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB007-A'!$P:$P,1,FALSE))),AND($B39=$B38,AE38=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A39,'WB007-B'!$P:$P,1,FALSE))),AND($B39=$B38,AF38=\"x\")),\"x\",\"\")","v":""},true]
["X037","Minor pushing of the diversion drains, contour banks, final trim, & deep rip (minor shaping and landscaping).",null,1751.8824082752133,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB001-A'!$P:$P,1,FALSE))),AND($B40=$B39,F39=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-A'!$P:$P,1,FALSE))),AND($B40=$B39,G39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-B'!$P:$P,1,FALSE))),AND($B40=$B39,H39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-C'!$P:$P,1,FALSE))),AND($B40=$B39,I39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-D'!$P:$P,1,FALSE))),AND($B40=$B39,J39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-E'!$P:$P,1,FALSE))),AND($B40=$B39,K39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB002-F'!$P:$P,1,FALSE))),AND($B40=$B39,L39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB003-A'!$P:$P,1,FALSE))),AND($B40=$B39,M39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB003-B'!$P:$P,1,FALSE))),AND($B40=$B39,N39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB003-C'!$P:$P,1,FALSE))),AND($B40=$B39,O39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB003-D'!$P:$P,1,FALSE))),AND($B40=$B39,P39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB003-E'!$P:$P,1,FALSE))),AND($B40=$B39,Q39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB004-A'!$P:$P,1,FALSE))),AND($B40=$B39,R39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB004-B'!$P:$P,1,FALSE))),AND($B40=$B39,S39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB004-C'!$P:$P,1,FALSE))),AND($B40=$B39,T39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB004-D'!$P:$P,1,FALSE))),AND($B40=$B39,U39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB004-E'!$P:$P,1,FALSE))),AND($B40=$B39,V39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-A'!$P:$P,1,FALSE))),AND($B40=$B39,W39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-B'!$P:$P,1,FALSE))),AND($B40=$B39,X39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-C'!$P:$P,1,FALSE))),AND($B40=$B39,Y39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-D'!$P:$P,1,FALSE))),AND($B40=$B39,Z39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-E'!$P:$P,1,FALSE))),AND($B40=$B39,AA39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB005-F'!$P:$P,1,FALSE))),AND($B40=$B39,AB39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB006-A'!$P:$P,1,FALSE))),AND($B40=$B39,AC39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB006-B'!$P:$P,1,FALSE))),AND($B40=$B39,AD39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB007-A'!$P:$P,1,FALSE))),AND($B40=$B39,AE39=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A40,'WB007-B'!$P:$P,1,FALSE))),AND($B40=$B39,AF39=\"x\")),\"x\",\"\")","v":""},true]
["X038","Backfill dams and reinstate to natural surface.",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB001-A'!$P:$P,1,FALSE))),AND($B41=$B40,F40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-A'!$P:$P,1,FALSE))),AND($B41=$B40,G40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-B'!$P:$P,1,FALSE))),AND($B41=$B40,H40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-C'!$P:$P,1,FALSE))),AND($B41=$B40,I40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-D'!$P:$P,1,FALSE))),AND($B41=$B40,J40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-E'!$P:$P,1,FALSE))),AND($B41=$B40,K40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB002-F'!$P:$P,1,FALSE))),AND($B41=$B40,L40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB003-A'!$P:$P,1,FALSE))),AND($B41=$B40,M40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB003-B'!$P:$P,1,FALSE))),AND($B41=$B40,N40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB003-C'!$P:$P,1,FALSE))),AND($B41=$B40,O40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB003-D'!$P:$P,1,FALSE))),AND($B41=$B40,P40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB003-E'!$P:$P,1,FALSE))),AND($B41=$B40,Q40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB004-A'!$P:$P,1,FALSE))),AND($B41=$B40,R40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB004-B'!$P:$P,1,FALSE))),AND($B41=$B40,S40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB004-C'!$P:$P,1,FALSE))),AND($B41=$B40,T40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB004-D'!$P:$P,1,FALSE))),AND($B41=$B40,U40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB004-E'!$P:$P,1,FALSE))),AND($B41=$B40,V40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-A'!$P:$P,1,FALSE))),AND($B41=$B40,W40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-B'!$P:$P,1,FALSE))),AND($B41=$B40,X40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-C'!$P:$P,1,FALSE))),AND($B41=$B40,Y40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-D'!$P:$P,1,FALSE))),AND($B41=$B40,Z40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-E'!$P:$P,1,FALSE))),AND($B41=$B40,AA40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB005-F'!$P:$P,1,FALSE))),AND($B41=$B40,AB40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB006-A'!$P:$P,1,FALSE))),AND($B41=$B40,AC40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB006-B'!$P:$P,1,FALSE))),AND($B41=$B40,AD40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB007-A'!$P:$P,1,FALSE))),AND($B41=$B40,AE40=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A41,'WB007-B'!$P:$P,1,FALSE))),AND($B41=$B40,AF40=\"x\")),\"x\",\"\")","v":""},false]
["X039","Backfill dams and reinstate to natural surface.","haul distance < =1km",4.8250998533003768,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB001-A'!$P:$P,1,FALSE))),AND($B42=$B41,F41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-A'!$P:$P,1,FALSE))),AND($B42=$B41,G41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-B'!$P:$P,1,FALSE))),AND($B42=$B41,H41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-C'!$P:$P,1,FALSE))),AND($B42=$B41,I41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-D'!$P:$P,1,FALSE))),AND($B42=$B41,J41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-E'!$P:$P,1,FALSE))),AND($B42=$B41,K41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB002-F'!$P:$P,1,FALSE))),AND($B42=$B41,L41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB003-A'!$P:$P,1,FALSE))),AND($B42=$B41,M41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB003-B'!$P:$P,1,FALSE))),AND($B42=$B41,N41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB003-C'!$P:$P,1,FALSE))),AND($B42=$B41,O41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB003-D'!$P:$P,1,FALSE))),AND($B42=$B41,P41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB003-E'!$P:$P,1,FALSE))),AND($B42=$B41,Q41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB004-A'!$P:$P,1,FALSE))),AND($B42=$B41,R41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB004-B'!$P:$P,1,FALSE))),AND($B42=$B41,S41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB004-C'!$P:$P,1,FALSE))),AND($B42=$B41,T41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB004-D'!$P:$P,1,FALSE))),AND($B42=$B41,U41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB004-E'!$P:$P,1,FALSE))),AND($B42=$B41,V41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-A'!$P:$P,1,FALSE))),AND($B42=$B41,W41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-B'!$P:$P,1,FALSE))),AND($B42=$B41,X41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-C'!$P:$P,1,FALSE))),AND($B42=$B41,Y41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-D'!$P:$P,1,FALSE))),AND($B42=$B41,Z41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-E'!$P:$P,1,FALSE))),AND($B42=$B41,AA41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB005-F'!$P:$P,1,FALSE))),AND($B42=$B41,AB41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB006-A'!$P:$P,1,FALSE))),AND($B42=$B41,AC41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB006-B'!$P:$P,1,FALSE))),AND($B42=$B41,AD41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB007-A'!$P:$P,1,FALSE))),AND($B42=$B41,AE41=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A42,'WB007-B'!$P:$P,1,FALSE))),AND($B42=$B41,AF41=\"x\")),\"x\",\"\")","v":""},false]
["X040","Backfill dams and reinstate to natural surface.","haul distance > 1km -2km",6.4582105728789641,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB001-A'!$P:$P,1,FALSE))),AND($B43=$B42,F42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-A'!$P:$P,1,FALSE))),AND($B43=$B42,G42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-B'!$P:$P,1,FALSE))),AND($B43=$B42,H42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-C'!$P:$P,1,FALSE))),AND($B43=$B42,I42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-D'!$P:$P,1,FALSE))),AND($B43=$B42,J42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-E'!$P:$P,1,FALSE))),AND($B43=$B42,K42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB002-F'!$P:$P,1,FALSE))),AND($B43=$B42,L42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB003-A'!$P:$P,1,FALSE))),AND($B43=$B42,M42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB003-B'!$P:$P,1,FALSE))),AND($B43=$B42,N42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB003-C'!$P:$P,1,FALSE))),AND($B43=$B42,O42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB003-D'!$P:$P,1,FALSE))),AND($B43=$B42,P42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB003-E'!$P:$P,1,FALSE))),AND($B43=$B42,Q42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB004-A'!$P:$P,1,FALSE))),AND($B43=$B42,R42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB004-B'!$P:$P,1,FALSE))),AND($B43=$B42,S42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB004-C'!$P:$P,1,FALSE))),AND($B43=$B42,T42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB004-D'!$P:$P,1,FALSE))),AND($B43=$B42,U42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB004-E'!$P:$P,1,FALSE))),AND($B43=$B42,V42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-A'!$P:$P,1,FALSE))),AND($B43=$B42,W42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-B'!$P:$P,1,FALSE))),AND($B43=$B42,X42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-C'!$P:$P,1,FALSE))),AND($B43=$B42,Y42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-D'!$P:$P,1,FALSE))),AND($B43=$B42,Z42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-E'!$P:$P,1,FALSE))),AND($B43=$B42,AA42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB005-F'!$P:$P,1,FALSE))),AND($B43=$B42,AB42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB006-A'!$P:$P,1,FALSE))),AND($B43=$B42,AC42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB006-B'!$P:$P,1,FALSE))),AND($B43=$B42,AD42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB007-A'!$P:$P,1,FALSE))),AND($B43=$B42,AE42=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A43,'WB007-B'!$P:$P,1,FALSE))),AND($B43=$B42,AF42=\"x\")),\"x\",\"\")","v":""},false]
["X041","Backfill dams and reinstate to natural surface.","haul distance > 2km-5km",8.5119710232580967,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB001-A'!$P:$P,1,FALSE))),AND($B44=$B43,F43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-A'!$P:$P,1,FALSE))),AND($B44=$B43,G43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-B'!$P:$P,1,FALSE))),AND($B44=$B43,H43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-C'!$P:$P,1,FALSE))),AND($B44=$B43,I43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-D'!$P:$P,1,FALSE))),AND($B44=$B43,J43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-E'!$P:$P,1,FALSE))),AND($B44=$B43,K43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB002-F'!$P:$P,1,FALSE))),AND($B44=$B43,L43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB003-A'!$P:$P,1,FALSE))),AND($B44=$B43,M43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB003-B'!$P:$P,1,FALSE))),AND($B44=$B43,N43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB003-C'!$P:$P,1,FALSE))),AND($B44=$B43,O43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB003-D'!$P:$P,1,FALSE))),AND($B44=$B43,P43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB003-E'!$P:$P,1,FALSE))),AND($B44=$B43,Q43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB004-A'!$P:$P,1,FALSE))),AND($B44=$B43,R43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB004-B'!$P:$P,1,FALSE))),AND($B44=$B43,S43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB004-C'!$P:$P,1,FALSE))),AND($B44=$B43,T43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB004-D'!$P:$P,1,FALSE))),AND($B44=$B43,U43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB004-E'!$P:$P,1,FALSE))),AND($B44=$B43,V43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-A'!$P:$P,1,FALSE))),AND($B44=$B43,W43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-B'!$P:$P,1,FALSE))),AND($B44=$B43,X43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-C'!$P:$P,1,FALSE))),AND($B44=$B43,Y43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-D'!$P:$P,1,FALSE))),AND($B44=$B43,Z43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-E'!$P:$P,1,FALSE))),AND($B44=$B43,AA43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB005-F'!$P:$P,1,FALSE))),AND($B44=$B43,AB43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB006-A'!$P:$P,1,FALSE))),AND($B44=$B43,AC43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB006-B'!$P:$P,1,FALSE))),AND($B44=$B43,AD43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB007-A'!$P:$P,1,FALSE))),AND($B44=$B43,AE43=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A44,'WB007-B'!$P:$P,1,FALSE))),AND($B44=$B43,AF43=\"x\")),\"x\",\"\")","v":""},false]
["X042","Backfill dams and reinstate to natural surface.","haul distance > 5km",11.29568247708524,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB001-A'!$P:$P,1,FALSE))),AND($B45=$B44,F44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-A'!$P:$P,1,FALSE))),AND($B45=$B44,G44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-B'!$P:$P,1,FALSE))),AND($B45=$B44,H44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-C'!$P:$P,1,FALSE))),AND($B45=$B44,I44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-D'!$P:$P,1,FALSE))),AND($B45=$B44,J44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-E'!$P:$P,1,FALSE))),AND($B45=$B44,K44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB002-F'!$P:$P,1,FALSE))),AND($B45=$B44,L44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB003-A'!$P:$P,1,FALSE))),AND($B45=$B44,M44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB003-B'!$P:$P,1,FALSE))),AND($B45=$B44,N44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB003-C'!$P:$P,1,FALSE))),AND($B45=$B44,O44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB003-D'!$P:$P,1,FALSE))),AND($B45=$B44,P44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB003-E'!$P:$P,1,FALSE))),AND($B45=$B44,Q44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB004-A'!$P:$P,1,FALSE))),AND($B45=$B44,R44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB004-B'!$P:$P,1,FALSE))),AND($B45=$B44,S44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB004-C'!$P:$P,1,FALSE))),AND($B45=$B44,T44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB004-D'!$P:$P,1,FALSE))),AND($B45=$B44,U44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB004-E'!$P:$P,1,FALSE))),AND($B45=$B44,V44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-A'!$P:$P,1,FALSE))),AND($B45=$B44,W44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-B'!$P:$P,1,FALSE))),AND($B45=$B44,X44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-C'!$P:$P,1,FALSE))),AND($B45=$B44,Y44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-D'!$P:$P,1,FALSE))),AND($B45=$B44,Z44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-E'!$P:$P,1,FALSE))),AND($B45=$B44,AA44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB005-F'!$P:$P,1,FALSE))),AND($B45=$B44,AB44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB006-A'!$P:$P,1,FALSE))),AND($B45=$B44,AC44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB006-B'!$P:$P,1,FALSE))),AND($B45=$B44,AD44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB007-A'!$P:$P,1,FALSE))),AND($B45=$B44,AE44=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A45,'WB007-B'!$P:$P,1,FALSE))),AND($B45=$B44,AF44=\"x\")),\"x\",\"\")","v":""},false]
["X043","Remove erosion and sediment controls structures (silt fence, etc)",null,1459.9020068960112,"Item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB001-A'!$P:$P,1,FALSE))),AND($B46=$B45,F45=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-A'!$P:$P,1,FALSE))),AND($B46=$B45,G45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-B'!$P:$P,1,FALSE))),AND($B46=$B45,H45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-C'!$P:$P,1,FALSE))),AND($B46=$B45,I45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-D'!$P:$P,1,FALSE))),AND($B46=$B45,J45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-E'!$P:$P,1,FALSE))),AND($B46=$B45,K45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB002-F'!$P:$P,1,FALSE))),AND($B46=$B45,L45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB003-A'!$P:$P,1,FALSE))),AND($B46=$B45,M45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB003-B'!$P:$P,1,FALSE))),AND($B46=$B45,N45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB003-C'!$P:$P,1,FALSE))),AND($B46=$B45,O45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB003-D'!$P:$P,1,FALSE))),AND($B46=$B45,P45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB003-E'!$P:$P,1,FALSE))),AND($B46=$B45,Q45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB004-A'!$P:$P,1,FALSE))),AND($B46=$B45,R45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB004-B'!$P:$P,1,FALSE))),AND($B46=$B45,S45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB004-C'!$P:$P,1,FALSE))),AND($B46=$B45,T45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB004-D'!$P:$P,1,FALSE))),AND($B46=$B45,U45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB004-E'!$P:$P,1,FALSE))),AND($B46=$B45,V45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-A'!$P:$P,1,FALSE))),AND($B46=$B45,W45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-B'!$P:$P,1,FALSE))),AND($B46=$B45,X45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-C'!$P:$P,1,FALSE))),AND($B46=$B45,Y45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-D'!$P:$P,1,FALSE))),AND($B46=$B45,Z45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-E'!$P:$P,1,FALSE))),AND($B46=$B45,AA45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB005-F'!$P:$P,1,FALSE))),AND($B46=$B45,AB45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB006-A'!$P:$P,1,FALSE))),AND($B46=$B45,AC45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB006-B'!$P:$P,1,FALSE))),AND($B46=$B45,AD45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB007-A'!$P:$P,1,FALSE))),AND($B46=$B45,AE45=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A46,'WB007-B'!$P:$P,1,FALSE))),AND($B46=$B45,AF45=\"x\")),\"x\",\"\")","v":""},true]
["X044","Source (where availiable onsite), cart, spread and lightly rip topsoil",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB001-A'!$P:$P,1,FALSE))),AND($B47=$B46,F46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-A'!$P:$P,1,FALSE))),AND($B47=$B46,G46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-B'!$P:$P,1,FALSE))),AND($B47=$B46,H46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-C'!$P:$P,1,FALSE))),AND($B47=$B46,I46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-D'!$P:$P,1,FALSE))),AND($B47=$B46,J46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-E'!$P:$P,1,FALSE))),AND($B47=$B46,K46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB002-F'!$P:$P,1,FALSE))),AND($B47=$B46,L46=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB003-A'!$P:$P,1,FALSE))),AND($B47=$B46,M46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB003-B'!$P:$P,1,FALSE))),AND($B47=$B46,N46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB003-C'!$P:$P,1,FALSE))),AND($B47=$B46,O46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB003-D'!$P:$P,1,FALSE))),AND($B47=$B46,P46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB003-E'!$P:$P,1,FALSE))),AND($B47=$B46,Q46=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB004-A'!$P:$P,1,FALSE))),AND($B47=$B46,R46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB004-B'!$P:$P,1,FALSE))),AND($B47=$B46,S46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB004-C'!$P:$P,1,FALSE))),AND($B47=$B46,T46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB004-D'!$P:$P,1,FALSE))),AND($B47=$B46,U46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB004-E'!$P:$P,1,FALSE))),AND($B47=$B46,V46=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-A'!$P:$P,1,FALSE))),AND($B47=$B46,W46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-B'!$P:$P,1,FALSE))),AND($B47=$B46,X46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-C'!$P:$P,1,FALSE))),AND($B47=$B46,Y46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-D'!$P:$P,1,FALSE))),AND($B47=$B46,Z46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-E'!$P:$P,1,FALSE))),AND($B47=$B46,AA46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB005-F'!$P:$P,1,FALSE))),AND($B47=$B46,AB46=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB006-A'!$P:$P,1,FALSE))),AND($B47=$B46,AC46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB006-B'!$P:$P,1,FALSE))),AND($B47=$B46,AD46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB007-A'!$P:$P,1,FALSE))),AND($B47=$B46,AE46=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A47,'WB007-B'!$P:$P,1,FALSE))),AND($B47=$B46,AF46=\"x\")),\"x\",\"\")","v":"x"},true]
["X045","Source (where availiable onsite), cart, spread and lightly rip topsoil","haul distance < =1km",4.0332885953228779,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB001-A'!$P:$P,1,FALSE))),AND($B48=$B47,F47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-A'!$P:$P,1,FALSE))),AND($B48=$B47,G47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-B'!$P:$P,1,FALSE))),AND($B48=$B47,H47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-C'!$P:$P,1,FALSE))),AND($B48=$B47,I47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-D'!$P:$P,1,FALSE))),AND($B48=$B47,J47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-E'!$P:$P,1,FALSE))),AND($B48=$B47,K47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB002-F'!$P:$P,1,FALSE))),AND($B48=$B47,L47=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB003-A'!$P:$P,1,FALSE))),AND($B48=$B47,M47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB003-B'!$P:$P,1,FALSE))),AND($B48=$B47,N47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB003-C'!$P:$P,1,FALSE))),AND($B48=$B47,O47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB003-D'!$P:$P,1,FALSE))),AND($B48=$B47,P47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB003-E'!$P:$P,1,FALSE))),AND($B48=$B47,Q47=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB004-A'!$P:$P,1,FALSE))),AND($B48=$B47,R47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB004-B'!$P:$P,1,FALSE))),AND($B48=$B47,S47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB004-C'!$P:$P,1,FALSE))),AND($B48=$B47,T47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB004-D'!$P:$P,1,FALSE))),AND($B48=$B47,U47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB004-E'!$P:$P,1,FALSE))),AND($B48=$B47,V47=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-A'!$P:$P,1,FALSE))),AND($B48=$B47,W47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-B'!$P:$P,1,FALSE))),AND($B48=$B47,X47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-C'!$P:$P,1,FALSE))),AND($B48=$B47,Y47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-D'!$P:$P,1,FALSE))),AND($B48=$B47,Z47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-E'!$P:$P,1,FALSE))),AND($B48=$B47,AA47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB005-F'!$P:$P,1,FALSE))),AND($B48=$B47,AB47=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB006-A'!$P:$P,1,FALSE))),AND($B48=$B47,AC47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB006-B'!$P:$P,1,FALSE))),AND($B48=$B47,AD47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB007-A'!$P:$P,1,FALSE))),AND($B48=$B47,AE47=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A48,'WB007-B'!$P:$P,1,FALSE))),AND($B48=$B47,AF47=\"x\")),\"x\",\"\")","v":"x"},true]
["X046","Source (where availiable onsite), cart, spread and lightly rip topsoil","haul distance > 1km -2km",4.8374719042062733,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB001-A'!$P:$P,1,FALSE))),AND($B49=$B48,F48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-A'!$P:$P,1,FALSE))),AND($B49=$B48,G48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-B'!$P:$P,1,FALSE))),AND($B49=$B48,H48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-C'!$P:$P,1,FALSE))),AND($B49=$B48,I48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-D'!$P:$P,1,FALSE))),AND($B49=$B48,J48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-E'!$P:$P,1,FALSE))),AND($B49=$B48,K48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB002-F'!$P:$P,1,FALSE))),AND($B49=$B48,L48=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB003-A'!$P:$P,1,FALSE))),AND($B49=$B48,M48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB003-B'!$P:$P,1,FALSE))),AND($B49=$B48,N48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB003-C'!$P:$P,1,FALSE))),AND($B49=$B48,O48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB003-D'!$P:$P,1,FALSE))),AND($B49=$B48,P48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB003-E'!$P:$P,1,FALSE))),AND($B49=$B48,Q48=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB004-A'!$P:$P,1,FALSE))),AND($B49=$B48,R48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB004-B'!$P:$P,1,FALSE))),AND($B49=$B48,S48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB004-C'!$P:$P,1,FALSE))),AND($B49=$B48,T48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB004-D'!$P:$P,1,FALSE))),AND($B49=$B48,U48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB004-E'!$P:$P,1,FALSE))),AND($B49=$B48,V48=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-A'!$P:$P,1,FALSE))),AND($B49=$B48,W48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-B'!$P:$P,1,FALSE))),AND($B49=$B48,X48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-C'!$P:$P,1,FALSE))),AND($B49=$B48,Y48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-D'!$P:$P,1,FALSE))),AND($B49=$B48,Z48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-E'!$P:$P,1,FALSE))),AND($B49=$B48,AA48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB005-F'!$P:$P,1,FALSE))),AND($B49=$B48,AB48=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB006-A'!$P:$P,1,FALSE))),AND($B49=$B48,AC48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB006-B'!$P:$P,1,FALSE))),AND($B49=$B48,AD48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB007-A'!$P:$P,1,FALSE))),AND($B49=$B48,AE48=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A49,'WB007-B'!$P:$P,1,FALSE))),AND($B49=$B48,AF48=\"x\")),\"x\",\"\")","v":"x"},true]
["X047","Source (where availiable onsite), cart, spread and lightly rip topsoil","haul distance > 2km-5km",7.3861143908213442,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB001-A'!$P:$P,1,FALSE))),AND($B50=$B49,F49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-A'!$P:$P,1,FALSE))),AND($B50=$B49,G49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-B'!$P:$P,1,FALSE))),AND($B50=$B49,H49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-C'!$P:$P,1,FALSE))),AND($B50=$B49,I49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-D'!$P:$P,1,FALSE))),AND($B50=$B49,J49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-E'!$P:$P,1,FALSE))),AND($B50=$B49,K49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB002-F'!$P:$P,1,FALSE))),AND($B50=$B49,L49=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB003-A'!$P:$P,1,FALSE))),AND($B50=$B49,M49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB003-B'!$P:$P,1,FALSE))),AND($B50=$B49,N49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB003-C'!$P:$P,1,FALSE))),AND($B50=$B49,O49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB003-D'!$P:$P,1,FALSE))),AND($B50=$B49,P49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB003-E'!$P:$P,1,FALSE))),AND($B50=$B49,Q49=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB004-A'!$P:$P,1,FALSE))),AND($B50=$B49,R49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB004-B'!$P:$P,1,FALSE))),AND($B50=$B49,S49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB004-C'!$P:$P,1,FALSE))),AND($B50=$B49,T49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB004-D'!$P:$P,1,FALSE))),AND($B50=$B49,U49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB004-E'!$P:$P,1,FALSE))),AND($B50=$B49,V49=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-A'!$P:$P,1,FALSE))),AND($B50=$B49,W49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-B'!$P:$P,1,FALSE))),AND($B50=$B49,X49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-C'!$P:$P,1,FALSE))),AND($B50=$B49,Y49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-D'!$P:$P,1,FALSE))),AND($B50=$B49,Z49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-E'!$P:$P,1,FALSE))),AND($B50=$B49,AA49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB005-F'!$P:$P,1,FALSE))),AND($B50=$B49,AB49=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB006-A'!$P:$P,1,FALSE))),AND($B50=$B49,AC49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB006-B'!$P:$P,1,FALSE))),AND($B50=$B49,AD49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB007-A'!$P:$P,1,FALSE))),AND($B50=$B49,AE49=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A50,'WB007-B'!$P:$P,1,FALSE))),AND($B50=$B49,AF49=\"x\")),\"x\",\"\")","v":"x"},true]
["X048","Source (where availiable onsite), cart, spread and lightly rip topsoil","haul distance > 5km",10.169825844648487,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB001-A'!$P:$P,1,FALSE))),AND($B51=$B50,F50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-A'!$P:$P,1,FALSE))),AND($B51=$B50,G50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-B'!$P:$P,1,FALSE))),AND($B51=$B50,H50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-C'!$P:$P,1,FALSE))),AND($B51=$B50,I50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-D'!$P:$P,1,FALSE))),AND($B51=$B50,J50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-E'!$P:$P,1,FALSE))),AND($B51=$B50,K50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB002-F'!$P:$P,1,FALSE))),AND($B51=$B50,L50=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB003-A'!$P:$P,1,FALSE))),AND($B51=$B50,M50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB003-B'!$P:$P,1,FALSE))),AND($B51=$B50,N50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB003-C'!$P:$P,1,FALSE))),AND($B51=$B50,O50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB003-D'!$P:$P,1,FALSE))),AND($B51=$B50,P50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB003-E'!$P:$P,1,FALSE))),AND($B51=$B50,Q50=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB004-A'!$P:$P,1,FALSE))),AND($B51=$B50,R50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB004-B'!$P:$P,1,FALSE))),AND($B51=$B50,S50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB004-C'!$P:$P,1,FALSE))),AND($B51=$B50,T50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB004-D'!$P:$P,1,FALSE))),AND($B51=$B50,U50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB004-E'!$P:$P,1,FALSE))),AND($B51=$B50,V50=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-A'!$P:$P,1,FALSE))),AND($B51=$B50,W50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-B'!$P:$P,1,FALSE))),AND($B51=$B50,X50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-C'!$P:$P,1,FALSE))),AND($B51=$B50,Y50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-D'!$P:$P,1,FALSE))),AND($B51=$B50,Z50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-E'!$P:$P,1,FALSE))),AND($B51=$B50,AA50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB005-F'!$P:$P,1,FALSE))),AND($B51=$B50,AB50=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB006-A'!$P:$P,1,FALSE))),AND($B51=$B50,AC50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB006-B'!$P:$P,1,FALSE))),AND($B51=$B50,AD50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB007-A'!$P:$P,1,FALSE))),AND($B51=$B50,AE50=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A51,'WB007-B'!$P:$P,1,FALSE))),AND($B51=$B50,AF50=\"x\")),\"x\",\"\")","v":"x"},true]
["X049","Soil amelioration (adding gypsum, lime, etc)",null,729.95100344800562,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB001-A'!$P:$P,1,FALSE))),AND($B52=$B51,F51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-A'!$P:$P,1,FALSE))),AND($B52=$B51,G51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-B'!$P:$P,1,FALSE))),AND($B52=$B51,H51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-C'!$P:$P,1,FALSE))),AND($B52=$B51,I51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-D'!$P:$P,1,FALSE))),AND($B52=$B51,J51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-E'!$P:$P,1,FALSE))),AND($B52=$B51,K51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB002-F'!$P:$P,1,FALSE))),AND($B52=$B51,L51=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB003-A'!$P:$P,1,FALSE))),AND($B52=$B51,M51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB003-B'!$P:$P,1,FALSE))),AND($B52=$B51,N51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB003-C'!$P:$P,1,FALSE))),AND($B52=$B51,O51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB003-D'!$P:$P,1,FALSE))),AND($B52=$B51,P51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB003-E'!$P:$P,1,FALSE))),AND($B52=$B51,Q51=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB004-A'!$P:$P,1,FALSE))),AND($B52=$B51,R51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB004-B'!$P:$P,1,FALSE))),AND($B52=$B51,S51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB004-C'!$P:$P,1,FALSE))),AND($B52=$B51,T51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB004-D'!$P:$P,1,FALSE))),AND($B52=$B51,U51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB004-E'!$P:$P,1,FALSE))),AND($B52=$B51,V51=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-A'!$P:$P,1,FALSE))),AND($B52=$B51,W51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-B'!$P:$P,1,FALSE))),AND($B52=$B51,X51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-C'!$P:$P,1,FALSE))),AND($B52=$B51,Y51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-D'!$P:$P,1,FALSE))),AND($B52=$B51,Z51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-E'!$P:$P,1,FALSE))),AND($B52=$B51,AA51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB005-F'!$P:$P,1,FALSE))),AND($B52=$B51,AB51=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB006-A'!$P:$P,1,FALSE))),AND($B52=$B51,AC51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB006-B'!$P:$P,1,FALSE))),AND($B52=$B51,AD51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB007-A'!$P:$P,1,FALSE))),AND($B52=$B51,AE51=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A52,'WB007-B'!$P:$P,1,FALSE))),AND($B52=$B51,AF51=\"x\")),\"x\",\"\")","v":"x"},true]
["X050","Direct seeding (native tree species OR using native grasses), with single application of fertiliser",null,5109.6570241360396,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB001-A'!$P:$P,1,FALSE))),AND($B53=$B52,F52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-A'!$P:$P,1,FALSE))),AND($B53=$B52,G52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-B'!$P:$P,1,FALSE))),AND($B53=$B52,H52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-C'!$P:$P,1,FALSE))),AND($B53=$B52,I52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-D'!$P:$P,1,FALSE))),AND($B53=$B52,J52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-E'!$P:$P,1,FALSE))),AND($B53=$B52,K52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB002-F'!$P:$P,1,FALSE))),AND($B53=$B52,L52=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB003-A'!$P:$P,1,FALSE))),AND($B53=$B52,M52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB003-B'!$P:$P,1,FALSE))),AND($B53=$B52,N52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB003-C'!$P:$P,1,FALSE))),AND($B53=$B52,O52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB003-D'!$P:$P,1,FALSE))),AND($B53=$B52,P52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB003-E'!$P:$P,1,FALSE))),AND($B53=$B52,Q52=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB004-A'!$P:$P,1,FALSE))),AND($B53=$B52,R52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB004-B'!$P:$P,1,FALSE))),AND($B53=$B52,S52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB004-C'!$P:$P,1,FALSE))),AND($B53=$B52,T52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB004-D'!$P:$P,1,FALSE))),AND($B53=$B52,U52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB004-E'!$P:$P,1,FALSE))),AND($B53=$B52,V52=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-A'!$P:$P,1,FALSE))),AND($B53=$B52,W52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-B'!$P:$P,1,FALSE))),AND($B53=$B52,X52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-C'!$P:$P,1,FALSE))),AND($B53=$B52,Y52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-D'!$P:$P,1,FALSE))),AND($B53=$B52,Z52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-E'!$P:$P,1,FALSE))),AND($B53=$B52,AA52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB005-F'!$P:$P,1,FALSE))),AND($B53=$B52,AB52=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB006-A'!$P:$P,1,FALSE))),AND($B53=$B52,AC52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB006-B'!$P:$P,1,FALSE))),AND($B53=$B52,AD52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB007-A'!$P:$P,1,FALSE))),AND($B53=$B52,AE52=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A53,'WB007-B'!$P:$P,1,FALSE))),AND($B53=$B52,AF52=\"x\")),\"x\",\"\")","v":"x"},true]
["X051","Direct seeding (pasture grass species), with single application of fertiliser",null,1313.9118062064099,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB001-A'!$P:$P,1,FALSE))),AND($B54=$B53,F53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-A'!$P:$P,1,FALSE))),AND($B54=$B53,G53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-B'!$P:$P,1,FALSE))),AND($B54=$B53,H53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-C'!$P:$P,1,FALSE))),AND($B54=$B53,I53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-D'!$P:$P,1,FALSE))),AND($B54=$B53,J53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-E'!$P:$P,1,FALSE))),AND($B54=$B53,K53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB002-F'!$P:$P,1,FALSE))),AND($B54=$B53,L53=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB003-A'!$P:$P,1,FALSE))),AND($B54=$B53,M53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB003-B'!$P:$P,1,FALSE))),AND($B54=$B53,N53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB003-C'!$P:$P,1,FALSE))),AND($B54=$B53,O53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB003-D'!$P:$P,1,FALSE))),AND($B54=$B53,P53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB003-E'!$P:$P,1,FALSE))),AND($B54=$B53,Q53=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB004-A'!$P:$P,1,FALSE))),AND($B54=$B53,R53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB004-B'!$P:$P,1,FALSE))),AND($B54=$B53,S53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB004-C'!$P:$P,1,FALSE))),AND($B54=$B53,T53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB004-D'!$P:$P,1,FALSE))),AND($B54=$B53,U53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB004-E'!$P:$P,1,FALSE))),AND($B54=$B53,V53=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-A'!$P:$P,1,FALSE))),AND($B54=$B53,W53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-B'!$P:$P,1,FALSE))),AND($B54=$B53,X53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-C'!$P:$P,1,FALSE))),AND($B54=$B53,Y53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-D'!$P:$P,1,FALSE))),AND($B54=$B53,Z53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-E'!$P:$P,1,FALSE))),AND($B54=$B53,AA53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB005-F'!$P:$P,1,FALSE))),AND($B54=$B53,AB53=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB006-A'!$P:$P,1,FALSE))),AND($B54=$B53,AC53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB006-B'!$P:$P,1,FALSE))),AND($B54=$B53,AD53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB007-A'!$P:$P,1,FALSE))),AND($B54=$B53,AE53=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A54,'WB007-B'!$P:$P,1,FALSE))),AND($B54=$B53,AF53=\"x\")),\"x\",\"\")","v":"x"},true]
["X052","Single application of fertiliser (trees)",null,204.38628096544156,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB001-A'!$P:$P,1,FALSE))),AND($B55=$B54,F54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-A'!$P:$P,1,FALSE))),AND($B55=$B54,G54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-B'!$P:$P,1,FALSE))),AND($B55=$B54,H54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-C'!$P:$P,1,FALSE))),AND($B55=$B54,I54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-D'!$P:$P,1,FALSE))),AND($B55=$B54,J54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-E'!$P:$P,1,FALSE))),AND($B55=$B54,K54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB002-F'!$P:$P,1,FALSE))),AND($B55=$B54,L54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB003-A'!$P:$P,1,FALSE))),AND($B55=$B54,M54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB003-B'!$P:$P,1,FALSE))),AND($B55=$B54,N54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB003-C'!$P:$P,1,FALSE))),AND($B55=$B54,O54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB003-D'!$P:$P,1,FALSE))),AND($B55=$B54,P54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB003-E'!$P:$P,1,FALSE))),AND($B55=$B54,Q54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB004-A'!$P:$P,1,FALSE))),AND($B55=$B54,R54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB004-B'!$P:$P,1,FALSE))),AND($B55=$B54,S54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB004-C'!$P:$P,1,FALSE))),AND($B55=$B54,T54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB004-D'!$P:$P,1,FALSE))),AND($B55=$B54,U54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB004-E'!$P:$P,1,FALSE))),AND($B55=$B54,V54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-A'!$P:$P,1,FALSE))),AND($B55=$B54,W54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-B'!$P:$P,1,FALSE))),AND($B55=$B54,X54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-C'!$P:$P,1,FALSE))),AND($B55=$B54,Y54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-D'!$P:$P,1,FALSE))),AND($B55=$B54,Z54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-E'!$P:$P,1,FALSE))),AND($B55=$B54,AA54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB005-F'!$P:$P,1,FALSE))),AND($B55=$B54,AB54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB006-A'!$P:$P,1,FALSE))),AND($B55=$B54,AC54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB006-B'!$P:$P,1,FALSE))),AND($B55=$B54,AD54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB007-A'!$P:$P,1,FALSE))),AND($B55=$B54,AE54=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A55,'WB007-B'!$P:$P,1,FALSE))),AND($B55=$B54,AF54=\"x\")),\"x\",\"\")","v":""},false]
["X053","Single application of fertiliser (pasture)",null,437.97060206880332,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB001-A'!$P:$P,1,FALSE))),AND($B56=$B55,F55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-A'!$P:$P,1,FALSE))),AND($B56=$B55,G55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-B'!$P:$P,1,FALSE))),AND($B56=$B55,H55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-C'!$P:$P,1,FALSE))),AND($B56=$B55,I55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-D'!$P:$P,1,FALSE))),AND($B56=$B55,J55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-E'!$P:$P,1,FALSE))),AND($B56=$B55,K55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB002-F'!$P:$P,1,FALSE))),AND($B56=$B55,L55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB003-A'!$P:$P,1,FALSE))),AND($B56=$B55,M55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB003-B'!$P:$P,1,FALSE))),AND($B56=$B55,N55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB003-C'!$P:$P,1,FALSE))),AND($B56=$B55,O55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB003-D'!$P:$P,1,FALSE))),AND($B56=$B55,P55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB003-E'!$P:$P,1,FALSE))),AND($B56=$B55,Q55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB004-A'!$P:$P,1,FALSE))),AND($B56=$B55,R55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB004-B'!$P:$P,1,FALSE))),AND($B56=$B55,S55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB004-C'!$P:$P,1,FALSE))),AND($B56=$B55,T55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB004-D'!$P:$P,1,FALSE))),AND($B56=$B55,U55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB004-E'!$P:$P,1,FALSE))),AND($B56=$B55,V55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-A'!$P:$P,1,FALSE))),AND($B56=$B55,W55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-B'!$P:$P,1,FALSE))),AND($B56=$B55,X55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-C'!$P:$P,1,FALSE))),AND($B56=$B55,Y55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-D'!$P:$P,1,FALSE))),AND($B56=$B55,Z55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-E'!$P:$P,1,FALSE))),AND($B56=$B55,AA55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB005-F'!$P:$P,1,FALSE))),AND($B56=$B55,AB55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB006-A'!$P:$P,1,FALSE))),AND($B56=$B55,AC55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB006-B'!$P:$P,1,FALSE))),AND($B56=$B55,AD55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB007-A'!$P:$P,1,FALSE))),AND($B56=$B55,AE55=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A56,'WB007-B'!$P:$P,1,FALSE))),AND($B56=$B55,AF55=\"x\")),\"x\",\"\")","v":""},false]
["X054","Planting tubestock (< 15cm)",null,12.3720509058984,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB001-A'!$P:$P,1,FALSE))),AND($B57=$B56,F56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-A'!$P:$P,1,FALSE))),AND($B57=$B56,G56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-B'!$P:$P,1,FALSE))),AND($B57=$B56,H56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-C'!$P:$P,1,FALSE))),AND($B57=$B56,I56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-D'!$P:$P,1,FALSE))),AND($B57=$B56,J56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-E'!$P:$P,1,FALSE))),AND($B57=$B56,K56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB002-F'!$P:$P,1,FALSE))),AND($B57=$B56,L56=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB003-A'!$P:$P,1,FALSE))),AND($B57=$B56,M56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB003-B'!$P:$P,1,FALSE))),AND($B57=$B56,N56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB003-C'!$P:$P,1,FALSE))),AND($B57=$B56,O56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB003-D'!$P:$P,1,FALSE))),AND($B57=$B56,P56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB003-E'!$P:$P,1,FALSE))),AND($B57=$B56,Q56=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB004-A'!$P:$P,1,FALSE))),AND($B57=$B56,R56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB004-B'!$P:$P,1,FALSE))),AND($B57=$B56,S56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB004-C'!$P:$P,1,FALSE))),AND($B57=$B56,T56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB004-D'!$P:$P,1,FALSE))),AND($B57=$B56,U56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB004-E'!$P:$P,1,FALSE))),AND($B57=$B56,V56=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-A'!$P:$P,1,FALSE))),AND($B57=$B56,W56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-B'!$P:$P,1,FALSE))),AND($B57=$B56,X56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-C'!$P:$P,1,FALSE))),AND($B57=$B56,Y56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-D'!$P:$P,1,FALSE))),AND($B57=$B56,Z56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-E'!$P:$P,1,FALSE))),AND($B57=$B56,AA56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB005-F'!$P:$P,1,FALSE))),AND($B57=$B56,AB56=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB006-A'!$P:$P,1,FALSE))),AND($B57=$B56,AC56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB006-B'!$P:$P,1,FALSE))),AND($B57=$B56,AD56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB007-A'!$P:$P,1,FALSE))),AND($B57=$B56,AE56=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A57,'WB007-B'!$P:$P,1,FALSE))),AND($B57=$B56,AF56=\"x\")),\"x\",\"\")","v":"x"},true]
["X055","Planting mature trees (>15cm)",null,24.744101811796799,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB001-A'!$P:$P,1,FALSE))),AND($B58=$B57,F57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-A'!$P:$P,1,FALSE))),AND($B58=$B57,G57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-B'!$P:$P,1,FALSE))),AND($B58=$B57,H57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-C'!$P:$P,1,FALSE))),AND($B58=$B57,I57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-D'!$P:$P,1,FALSE))),AND($B58=$B57,J57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-E'!$P:$P,1,FALSE))),AND($B58=$B57,K57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB002-F'!$P:$P,1,FALSE))),AND($B58=$B57,L57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB003-A'!$P:$P,1,FALSE))),AND($B58=$B57,M57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB003-B'!$P:$P,1,FALSE))),AND($B58=$B57,N57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB003-C'!$P:$P,1,FALSE))),AND($B58=$B57,O57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB003-D'!$P:$P,1,FALSE))),AND($B58=$B57,P57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB003-E'!$P:$P,1,FALSE))),AND($B58=$B57,Q57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB004-A'!$P:$P,1,FALSE))),AND($B58=$B57,R57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB004-B'!$P:$P,1,FALSE))),AND($B58=$B57,S57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB004-C'!$P:$P,1,FALSE))),AND($B58=$B57,T57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB004-D'!$P:$P,1,FALSE))),AND($B58=$B57,U57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB004-E'!$P:$P,1,FALSE))),AND($B58=$B57,V57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-A'!$P:$P,1,FALSE))),AND($B58=$B57,W57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-B'!$P:$P,1,FALSE))),AND($B58=$B57,X57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-C'!$P:$P,1,FALSE))),AND($B58=$B57,Y57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-D'!$P:$P,1,FALSE))),AND($B58=$B57,Z57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-E'!$P:$P,1,FALSE))),AND($B58=$B57,AA57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB005-F'!$P:$P,1,FALSE))),AND($B58=$B57,AB57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB006-A'!$P:$P,1,FALSE))),AND($B58=$B57,AC57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB006-B'!$P:$P,1,FALSE))),AND($B58=$B57,AD57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB007-A'!$P:$P,1,FALSE))),AND($B58=$B57,AE57=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A58,'WB007-B'!$P:$P,1,FALSE))),AND($B58=$B57,AF57=\"x\")),\"x\",\"\")","v":""},false]
["X056","Hydro-seeding with straw mulching and bitumen tack.",null,2.2269691630617121,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB001-A'!$P:$P,1,FALSE))),AND($B59=$B58,F58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-A'!$P:$P,1,FALSE))),AND($B59=$B58,G58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-B'!$P:$P,1,FALSE))),AND($B59=$B58,H58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-C'!$P:$P,1,FALSE))),AND($B59=$B58,I58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-D'!$P:$P,1,FALSE))),AND($B59=$B58,J58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-E'!$P:$P,1,FALSE))),AND($B59=$B58,K58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB002-F'!$P:$P,1,FALSE))),AND($B59=$B58,L58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB003-A'!$P:$P,1,FALSE))),AND($B59=$B58,M58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB003-B'!$P:$P,1,FALSE))),AND($B59=$B58,N58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB003-C'!$P:$P,1,FALSE))),AND($B59=$B58,O58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB003-D'!$P:$P,1,FALSE))),AND($B59=$B58,P58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB003-E'!$P:$P,1,FALSE))),AND($B59=$B58,Q58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB004-A'!$P:$P,1,FALSE))),AND($B59=$B58,R58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB004-B'!$P:$P,1,FALSE))),AND($B59=$B58,S58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB004-C'!$P:$P,1,FALSE))),AND($B59=$B58,T58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB004-D'!$P:$P,1,FALSE))),AND($B59=$B58,U58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB004-E'!$P:$P,1,FALSE))),AND($B59=$B58,V58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-A'!$P:$P,1,FALSE))),AND($B59=$B58,W58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-B'!$P:$P,1,FALSE))),AND($B59=$B58,X58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-C'!$P:$P,1,FALSE))),AND($B59=$B58,Y58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-D'!$P:$P,1,FALSE))),AND($B59=$B58,Z58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-E'!$P:$P,1,FALSE))),AND($B59=$B58,AA58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB005-F'!$P:$P,1,FALSE))),AND($B59=$B58,AB58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB006-A'!$P:$P,1,FALSE))),AND($B59=$B58,AC58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB006-B'!$P:$P,1,FALSE))),AND($B59=$B58,AD58=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB007-A'!$P:$P,1,FALSE))),AND($B59=$B58,AE58=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A59,'WB007-B'!$P:$P,1,FALSE))),AND($B59=$B58,AF58=\"x\")),\"x\",\"\")","v":""},true]
["X057","Access roads - Minor pushing of the windrows, final trim, & deep rip in preparation for seeding.",null,1605.8922075856124,"",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB001-A'!$P:$P,1,FALSE))),AND($B60=$B59,F59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-A'!$P:$P,1,FALSE))),AND($B60=$B59,G59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-B'!$P:$P,1,FALSE))),AND($B60=$B59,H59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-C'!$P:$P,1,FALSE))),AND($B60=$B59,I59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-D'!$P:$P,1,FALSE))),AND($B60=$B59,J59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-E'!$P:$P,1,FALSE))),AND($B60=$B59,K59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB002-F'!$P:$P,1,FALSE))),AND($B60=$B59,L59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB003-A'!$P:$P,1,FALSE))),AND($B60=$B59,M59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB003-B'!$P:$P,1,FALSE))),AND($B60=$B59,N59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB003-C'!$P:$P,1,FALSE))),AND($B60=$B59,O59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB003-D'!$P:$P,1,FALSE))),AND($B60=$B59,P59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB003-E'!$P:$P,1,FALSE))),AND($B60=$B59,Q59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB004-A'!$P:$P,1,FALSE))),AND($B60=$B59,R59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB004-B'!$P:$P,1,FALSE))),AND($B60=$B59,S59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB004-C'!$P:$P,1,FALSE))),AND($B60=$B59,T59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB004-D'!$P:$P,1,FALSE))),AND($B60=$B59,U59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB004-E'!$P:$P,1,FALSE))),AND($B60=$B59,V59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-A'!$P:$P,1,FALSE))),AND($B60=$B59,W59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-B'!$P:$P,1,FALSE))),AND($B60=$B59,X59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-C'!$P:$P,1,FALSE))),AND($B60=$B59,Y59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-D'!$P:$P,1,FALSE))),AND($B60=$B59,Z59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-E'!$P:$P,1,FALSE))),AND($B60=$B59,AA59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB005-F'!$P:$P,1,FALSE))),AND($B60=$B59,AB59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB006-A'!$P:$P,1,FALSE))),AND($B60=$B59,AC59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB006-B'!$P:$P,1,FALSE))),AND($B60=$B59,AD59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB007-A'!$P:$P,1,FALSE))),AND($B60=$B59,AE59=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A60,'WB007-B'!$P:$P,1,FALSE))),AND($B60=$B59,AF59=\"x\")),\"x\",\"\")","v":""},false]
["X058","Mobilisation & Demobilisation (third party contractor rates apply).",null,"Select from List","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB001-A'!$P:$P,1,FALSE))),AND($B61=$B60,F60=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-A'!$P:$P,1,FALSE))),AND($B61=$B60,G60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-B'!$P:$P,1,FALSE))),AND($B61=$B60,H60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-C'!$P:$P,1,FALSE))),AND($B61=$B60,I60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-D'!$P:$P,1,FALSE))),AND($B61=$B60,J60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-E'!$P:$P,1,FALSE))),AND($B61=$B60,K60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB002-F'!$P:$P,1,FALSE))),AND($B61=$B60,L60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB003-A'!$P:$P,1,FALSE))),AND($B61=$B60,M60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB003-B'!$P:$P,1,FALSE))),AND($B61=$B60,N60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB003-C'!$P:$P,1,FALSE))),AND($B61=$B60,O60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB003-D'!$P:$P,1,FALSE))),AND($B61=$B60,P60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB003-E'!$P:$P,1,FALSE))),AND($B61=$B60,Q60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB004-A'!$P:$P,1,FALSE))),AND($B61=$B60,R60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB004-B'!$P:$P,1,FALSE))),AND($B61=$B60,S60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB004-C'!$P:$P,1,FALSE))),AND($B61=$B60,T60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB004-D'!$P:$P,1,FALSE))),AND($B61=$B60,U60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB004-E'!$P:$P,1,FALSE))),AND($B61=$B60,V60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-A'!$P:$P,1,FALSE))),AND($B61=$B60,W60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-B'!$P:$P,1,FALSE))),AND($B61=$B60,X60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-C'!$P:$P,1,FALSE))),AND($B61=$B60,Y60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-D'!$P:$P,1,FALSE))),AND($B61=$B60,Z60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-E'!$P:$P,1,FALSE))),AND($B61=$B60,AA60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB005-F'!$P:$P,1,FALSE))),AND($B61=$B60,AB60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB006-A'!$P:$P,1,FALSE))),AND($B61=$B60,AC60=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB006-B'!$P:$P,1,FALSE))),AND($B61=$B60,AD60=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB007-A'!$P:$P,1,FALSE))),AND($B61=$B60,AE60=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A61,'WB007-B'!$P:$P,1,FALSE))),AND($B61=$B60,AF60=\"x\")),\"x\",\"\")","v":""},true]
["X059","Mobilisation & Demobilisation (third party contractor rates apply).","Distance < =50km","Use 1st principles to build a rate","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB001-A'!$P:$P,1,FALSE))),AND($B62=$B61,F61=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-A'!$P:$P,1,FALSE))),AND($B62=$B61,G61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-B'!$P:$P,1,FALSE))),AND($B62=$B61,H61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-C'!$P:$P,1,FALSE))),AND($B62=$B61,I61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-D'!$P:$P,1,FALSE))),AND($B62=$B61,J61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-E'!$P:$P,1,FALSE))),AND($B62=$B61,K61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB002-F'!$P:$P,1,FALSE))),AND($B62=$B61,L61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB003-A'!$P:$P,1,FALSE))),AND($B62=$B61,M61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB003-B'!$P:$P,1,FALSE))),AND($B62=$B61,N61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB003-C'!$P:$P,1,FALSE))),AND($B62=$B61,O61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB003-D'!$P:$P,1,FALSE))),AND($B62=$B61,P61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB003-E'!$P:$P,1,FALSE))),AND($B62=$B61,Q61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB004-A'!$P:$P,1,FALSE))),AND($B62=$B61,R61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB004-B'!$P:$P,1,FALSE))),AND($B62=$B61,S61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB004-C'!$P:$P,1,FALSE))),AND($B62=$B61,T61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB004-D'!$P:$P,1,FALSE))),AND($B62=$B61,U61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB004-E'!$P:$P,1,FALSE))),AND($B62=$B61,V61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-A'!$P:$P,1,FALSE))),AND($B62=$B61,W61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-B'!$P:$P,1,FALSE))),AND($B62=$B61,X61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-C'!$P:$P,1,FALSE))),AND($B62=$B61,Y61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-D'!$P:$P,1,FALSE))),AND($B62=$B61,Z61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-E'!$P:$P,1,FALSE))),AND($B62=$B61,AA61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB005-F'!$P:$P,1,FALSE))),AND($B62=$B61,AB61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB006-A'!$P:$P,1,FALSE))),AND($B62=$B61,AC61=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB006-B'!$P:$P,1,FALSE))),AND($B62=$B61,AD61=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB007-A'!$P:$P,1,FALSE))),AND($B62=$B61,AE61=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A62,'WB007-B'!$P:$P,1,FALSE))),AND($B62=$B61,AF61=\"x\")),\"x\",\"\")","v":""},true]
["X060","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 50km -100km","Use 1st principles to build a rate","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB001-A'!$P:$P,1,FALSE))),AND($B63=$B62,F62=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-A'!$P:$P,1,FALSE))),AND($B63=$B62,G62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-B'!$P:$P,1,FALSE))),AND($B63=$B62,H62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-C'!$P:$P,1,FALSE))),AND($B63=$B62,I62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-D'!$P:$P,1,FALSE))),AND($B63=$B62,J62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-E'!$P:$P,1,FALSE))),AND($B63=$B62,K62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB002-F'!$P:$P,1,FALSE))),AND($B63=$B62,L62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB003-A'!$P:$P,1,FALSE))),AND($B63=$B62,M62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB003-B'!$P:$P,1,FALSE))),AND($B63=$B62,N62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB003-C'!$P:$P,1,FALSE))),AND($B63=$B62,O62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB003-D'!$P:$P,1,FALSE))),AND($B63=$B62,P62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB003-E'!$P:$P,1,FALSE))),AND($B63=$B62,Q62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB004-A'!$P:$P,1,FALSE))),AND($B63=$B62,R62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB004-B'!$P:$P,1,FALSE))),AND($B63=$B62,S62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB004-C'!$P:$P,1,FALSE))),AND($B63=$B62,T62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB004-D'!$P:$P,1,FALSE))),AND($B63=$B62,U62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB004-E'!$P:$P,1,FALSE))),AND($B63=$B62,V62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-A'!$P:$P,1,FALSE))),AND($B63=$B62,W62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-B'!$P:$P,1,FALSE))),AND($B63=$B62,X62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-C'!$P:$P,1,FALSE))),AND($B63=$B62,Y62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-D'!$P:$P,1,FALSE))),AND($B63=$B62,Z62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-E'!$P:$P,1,FALSE))),AND($B63=$B62,AA62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB005-F'!$P:$P,1,FALSE))),AND($B63=$B62,AB62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB006-A'!$P:$P,1,FALSE))),AND($B63=$B62,AC62=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB006-B'!$P:$P,1,FALSE))),AND($B63=$B62,AD62=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB007-A'!$P:$P,1,FALSE))),AND($B63=$B62,AE62=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A63,'WB007-B'!$P:$P,1,FALSE))),AND($B63=$B62,AF62=\"x\")),\"x\",\"\")","v":""},true]
["X061","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 100km -150km","Use 1st principles to build a rate","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB001-A'!$P:$P,1,FALSE))),AND($B64=$B63,F63=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-A'!$P:$P,1,FALSE))),AND($B64=$B63,G63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-B'!$P:$P,1,FALSE))),AND($B64=$B63,H63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-C'!$P:$P,1,FALSE))),AND($B64=$B63,I63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-D'!$P:$P,1,FALSE))),AND($B64=$B63,J63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-E'!$P:$P,1,FALSE))),AND($B64=$B63,K63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB002-F'!$P:$P,1,FALSE))),AND($B64=$B63,L63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB003-A'!$P:$P,1,FALSE))),AND($B64=$B63,M63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB003-B'!$P:$P,1,FALSE))),AND($B64=$B63,N63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB003-C'!$P:$P,1,FALSE))),AND($B64=$B63,O63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB003-D'!$P:$P,1,FALSE))),AND($B64=$B63,P63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB003-E'!$P:$P,1,FALSE))),AND($B64=$B63,Q63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB004-A'!$P:$P,1,FALSE))),AND($B64=$B63,R63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB004-B'!$P:$P,1,FALSE))),AND($B64=$B63,S63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB004-C'!$P:$P,1,FALSE))),AND($B64=$B63,T63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB004-D'!$P:$P,1,FALSE))),AND($B64=$B63,U63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB004-E'!$P:$P,1,FALSE))),AND($B64=$B63,V63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-A'!$P:$P,1,FALSE))),AND($B64=$B63,W63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-B'!$P:$P,1,FALSE))),AND($B64=$B63,X63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-C'!$P:$P,1,FALSE))),AND($B64=$B63,Y63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-D'!$P:$P,1,FALSE))),AND($B64=$B63,Z63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-E'!$P:$P,1,FALSE))),AND($B64=$B63,AA63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB005-F'!$P:$P,1,FALSE))),AND($B64=$B63,AB63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB006-A'!$P:$P,1,FALSE))),AND($B64=$B63,AC63=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB006-B'!$P:$P,1,FALSE))),AND($B64=$B63,AD63=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB007-A'!$P:$P,1,FALSE))),AND($B64=$B63,AE63=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A64,'WB007-B'!$P:$P,1,FALSE))),AND($B64=$B63,AF63=\"x\")),\"x\",\"\")","v":""},true]
["X062","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 200km","Use 1st principles to build a rate","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB001-A'!$P:$P,1,FALSE))),AND($B65=$B64,F64=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-A'!$P:$P,1,FALSE))),AND($B65=$B64,G64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-B'!$P:$P,1,FALSE))),AND($B65=$B64,H64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-C'!$P:$P,1,FALSE))),AND($B65=$B64,I64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-D'!$P:$P,1,FALSE))),AND($B65=$B64,J64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-E'!$P:$P,1,FALSE))),AND($B65=$B64,K64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB002-F'!$P:$P,1,FALSE))),AND($B65=$B64,L64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB003-A'!$P:$P,1,FALSE))),AND($B65=$B64,M64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB003-B'!$P:$P,1,FALSE))),AND($B65=$B64,N64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB003-C'!$P:$P,1,FALSE))),AND($B65=$B64,O64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB003-D'!$P:$P,1,FALSE))),AND($B65=$B64,P64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB003-E'!$P:$P,1,FALSE))),AND($B65=$B64,Q64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB004-A'!$P:$P,1,FALSE))),AND($B65=$B64,R64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB004-B'!$P:$P,1,FALSE))),AND($B65=$B64,S64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB004-C'!$P:$P,1,FALSE))),AND($B65=$B64,T64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB004-D'!$P:$P,1,FALSE))),AND($B65=$B64,U64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB004-E'!$P:$P,1,FALSE))),AND($B65=$B64,V64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-A'!$P:$P,1,FALSE))),AND($B65=$B64,W64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-B'!$P:$P,1,FALSE))),AND($B65=$B64,X64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-C'!$P:$P,1,FALSE))),AND($B65=$B64,Y64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-D'!$P:$P,1,FALSE))),AND($B65=$B64,Z64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-E'!$P:$P,1,FALSE))),AND($B65=$B64,AA64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB005-F'!$P:$P,1,FALSE))),AND($B65=$B64,AB64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB006-A'!$P:$P,1,FALSE))),AND($B65=$B64,AC64=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB006-B'!$P:$P,1,FALSE))),AND($B65=$B64,AD64=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB007-A'!$P:$P,1,FALSE))),AND($B65=$B64,AE64=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A65,'WB007-B'!$P:$P,1,FALSE))),AND($B65=$B64,AF64=\"x\")),\"x\",\"\")","v":""},true]
["X063","Pest and Weed Management",null,729.95100344800562,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB001-A'!$P:$P,1,FALSE))),AND($B66=$B65,F65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-A'!$P:$P,1,FALSE))),AND($B66=$B65,G65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-B'!$P:$P,1,FALSE))),AND($B66=$B65,H65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-C'!$P:$P,1,FALSE))),AND($B66=$B65,I65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-D'!$P:$P,1,FALSE))),AND($B66=$B65,J65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-E'!$P:$P,1,FALSE))),AND($B66=$B65,K65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB002-F'!$P:$P,1,FALSE))),AND($B66=$B65,L65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB003-A'!$P:$P,1,FALSE))),AND($B66=$B65,M65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB003-B'!$P:$P,1,FALSE))),AND($B66=$B65,N65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB003-C'!$P:$P,1,FALSE))),AND($B66=$B65,O65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB003-D'!$P:$P,1,FALSE))),AND($B66=$B65,P65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB003-E'!$P:$P,1,FALSE))),AND($B66=$B65,Q65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB004-A'!$P:$P,1,FALSE))),AND($B66=$B65,R65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB004-B'!$P:$P,1,FALSE))),AND($B66=$B65,S65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB004-C'!$P:$P,1,FALSE))),AND($B66=$B65,T65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB004-D'!$P:$P,1,FALSE))),AND($B66=$B65,U65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB004-E'!$P:$P,1,FALSE))),AND($B66=$B65,V65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-A'!$P:$P,1,FALSE))),AND($B66=$B65,W65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-B'!$P:$P,1,FALSE))),AND($B66=$B65,X65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-C'!$P:$P,1,FALSE))),AND($B66=$B65,Y65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-D'!$P:$P,1,FALSE))),AND($B66=$B65,Z65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-E'!$P:$P,1,FALSE))),AND($B66=$B65,AA65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB005-F'!$P:$P,1,FALSE))),AND($B66=$B65,AB65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB006-A'!$P:$P,1,FALSE))),AND($B66=$B65,AC65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB006-B'!$P:$P,1,FALSE))),AND($B66=$B65,AD65=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB007-A'!$P:$P,1,FALSE))),AND($B66=$B65,AE65=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A66,'WB007-B'!$P:$P,1,FALSE))),AND($B66=$B65,AF65=\"x\")),\"x\",\"\")","v":""},true]
["X064","Project Management & Surveying",null,0.11919124186799999,"%",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB001-A'!$P:$P,1,FALSE))),AND($B67=$B66,F66=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-A'!$P:$P,1,FALSE))),AND($B67=$B66,G66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-B'!$P:$P,1,FALSE))),AND($B67=$B66,H66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-C'!$P:$P,1,FALSE))),AND($B67=$B66,I66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-D'!$P:$P,1,FALSE))),AND($B67=$B66,J66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-E'!$P:$P,1,FALSE))),AND($B67=$B66,K66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB002-F'!$P:$P,1,FALSE))),AND($B67=$B66,L66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB003-A'!$P:$P,1,FALSE))),AND($B67=$B66,M66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB003-B'!$P:$P,1,FALSE))),AND($B67=$B66,N66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB003-C'!$P:$P,1,FALSE))),AND($B67=$B66,O66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB003-D'!$P:$P,1,FALSE))),AND($B67=$B66,P66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB003-E'!$P:$P,1,FALSE))),AND($B67=$B66,Q66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB004-A'!$P:$P,1,FALSE))),AND($B67=$B66,R66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB004-B'!$P:$P,1,FALSE))),AND($B67=$B66,S66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB004-C'!$P:$P,1,FALSE))),AND($B67=$B66,T66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB004-D'!$P:$P,1,FALSE))),AND($B67=$B66,U66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB004-E'!$P:$P,1,FALSE))),AND($B67=$B66,V66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-A'!$P:$P,1,FALSE))),AND($B67=$B66,W66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-B'!$P:$P,1,FALSE))),AND($B67=$B66,X66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-C'!$P:$P,1,FALSE))),AND($B67=$B66,Y66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-D'!$P:$P,1,FALSE))),AND($B67=$B66,Z66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-E'!$P:$P,1,FALSE))),AND($B67=$B66,AA66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB005-F'!$P:$P,1,FALSE))),AND($B67=$B66,AB66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB006-A'!$P:$P,1,FALSE))),AND($B67=$B66,AC66=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB006-B'!$P:$P,1,FALSE))),AND($B67=$B66,AD66=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB007-A'!$P:$P,1,FALSE))),AND($B67=$B66,AE66=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A67,'WB007-B'!$P:$P,1,FALSE))),AND($B67=$B66,AF66=\"x\")),\"x\",\"\")","v":""},true]
["X065","Contingency",null,0.11919124186799999,"%",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB001-A'!$P:$P,1,FALSE))),AND($B68=$B67,F67=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-A'!$P:$P,1,FALSE))),AND($B68=$B67,G67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-B'!$P:$P,1,FALSE))),AND($B68=$B67,H67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-C'!$P:$P,1,FALSE))),AND($B68=$B67,I67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-D'!$P:$P,1,FALSE))),AND($B68=$B67,J67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-E'!$P:$P,1,FALSE))),AND($B68=$B67,K67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB002-F'!$P:$P,1,FALSE))),AND($B68=$B67,L67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB003-A'!$P:$P,1,FALSE))),AND($B68=$B67,M67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB003-B'!$P:$P,1,FALSE))),AND($B68=$B67,N67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB003-C'!$P:$P,1,FALSE))),AND($B68=$B67,O67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB003-D'!$P:$P,1,FALSE))),AND($B68=$B67,P67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB003-E'!$P:$P,1,FALSE))),AND($B68=$B67,Q67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB004-A'!$P:$P,1,FALSE))),AND($B68=$B67,R67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB004-B'!$P:$P,1,FALSE))),AND($B68=$B67,S67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB004-C'!$P:$P,1,FALSE))),AND($B68=$B67,T67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB004-D'!$P:$P,1,FALSE))),AND($B68=$B67,U67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB004-E'!$P:$P,1,FALSE))),AND($B68=$B67,V67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-A'!$P:$P,1,FALSE))),AND($B68=$B67,W67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-B'!$P:$P,1,FALSE))),AND($B68=$B67,X67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-C'!$P:$P,1,FALSE))),AND($B68=$B67,Y67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-D'!$P:$P,1,FALSE))),AND($B68=$B67,Z67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-E'!$P:$P,1,FALSE))),AND($B68=$B67,AA67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB005-F'!$P:$P,1,FALSE))),AND($B68=$B67,AB67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB006-A'!$P:$P,1,FALSE))),AND($B68=$B67,AC67=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB006-B'!$P:$P,1,FALSE))),AND($B68=$B67,AD67=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB007-A'!$P:$P,1,FALSE))),AND($B68=$B67,AE67=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A68,'WB007-B'!$P:$P,1,FALSE))),AND($B68=$B67,AF67=\"x\")),\"x\",\"\")","v":""},true]
["X066","Maintenance of previously successfully rehabilitated areas on the site.",null,948.93630448240731,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB001-A'!$P:$P,1,FALSE))),AND($B69=$B68,F68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-A'!$P:$P,1,FALSE))),AND($B69=$B68,G68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-B'!$P:$P,1,FALSE))),AND($B69=$B68,H68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-C'!$P:$P,1,FALSE))),AND($B69=$B68,I68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-D'!$P:$P,1,FALSE))),AND($B69=$B68,J68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-E'!$P:$P,1,FALSE))),AND($B69=$B68,K68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB002-F'!$P:$P,1,FALSE))),AND($B69=$B68,L68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB003-A'!$P:$P,1,FALSE))),AND($B69=$B68,M68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB003-B'!$P:$P,1,FALSE))),AND($B69=$B68,N68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB003-C'!$P:$P,1,FALSE))),AND($B69=$B68,O68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB003-D'!$P:$P,1,FALSE))),AND($B69=$B68,P68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB003-E'!$P:$P,1,FALSE))),AND($B69=$B68,Q68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB004-A'!$P:$P,1,FALSE))),AND($B69=$B68,R68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB004-B'!$P:$P,1,FALSE))),AND($B69=$B68,S68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB004-C'!$P:$P,1,FALSE))),AND($B69=$B68,T68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB004-D'!$P:$P,1,FALSE))),AND($B69=$B68,U68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB004-E'!$P:$P,1,FALSE))),AND($B69=$B68,V68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-A'!$P:$P,1,FALSE))),AND($B69=$B68,W68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-B'!$P:$P,1,FALSE))),AND($B69=$B68,X68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-C'!$P:$P,1,FALSE))),AND($B69=$B68,Y68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-D'!$P:$P,1,FALSE))),AND($B69=$B68,Z68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-E'!$P:$P,1,FALSE))),AND($B69=$B68,AA68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB005-F'!$P:$P,1,FALSE))),AND($B69=$B68,AB68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB006-A'!$P:$P,1,FALSE))),AND($B69=$B68,AC68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB006-B'!$P:$P,1,FALSE))),AND($B69=$B68,AD68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB007-A'!$P:$P,1,FALSE))),AND($B69=$B68,AE68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A69,'WB007-B'!$P:$P,1,FALSE))),AND($B69=$B68,AF68=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F69:AF69,\"x\")>0,TRUE,FALSE)","v":false}]
["X067","(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  ",null,"Use 1st principles to build a rate","Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB001-A'!$P:$P,1,FALSE))),AND($B70=$B69,F69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-A'!$P:$P,1,FALSE))),AND($B70=$B69,G69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-B'!$P:$P,1,FALSE))),AND($B70=$B69,H69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-C'!$P:$P,1,FALSE))),AND($B70=$B69,I69=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-D'!$P:$P,1,FALSE))),AND($B70=$B69,J69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-E'!$P:$P,1,FALSE))),AND($B70=$B69,K69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB002-F'!$P:$P,1,FALSE))),AND($B70=$B69,L69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB003-A'!$P:$P,1,FALSE))),AND($B70=$B69,M69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB003-B'!$P:$P,1,FALSE))),AND($B70=$B69,N69=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB003-C'!$P:$P,1,FALSE))),AND($B70=$B69,O69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB003-D'!$P:$P,1,FALSE))),AND($B70=$B69,P69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB003-E'!$P:$P,1,FALSE))),AND($B70=$B69,Q69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB004-A'!$P:$P,1,FALSE))),AND($B70=$B69,R69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB004-B'!$P:$P,1,FALSE))),AND($B70=$B69,S69=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB004-C'!$P:$P,1,FALSE))),AND($B70=$B69,T69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB004-D'!$P:$P,1,FALSE))),AND($B70=$B69,U69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB004-E'!$P:$P,1,FALSE))),AND($B70=$B69,V69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-A'!$P:$P,1,FALSE))),AND($B70=$B69,W69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-B'!$P:$P,1,FALSE))),AND($B70=$B69,X69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-C'!$P:$P,1,FALSE))),AND($B70=$B69,Y69=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-D'!$P:$P,1,FALSE))),AND($B70=$B69,Z69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-E'!$P:$P,1,FALSE))),AND($B70=$B69,AA69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB005-F'!$P:$P,1,FALSE))),AND($B70=$B69,AB69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB006-A'!$P:$P,1,FALSE))),AND($B70=$B69,AC69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB006-B'!$P:$P,1,FALSE))),AND($B70=$B69,AD69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB007-A'!$P:$P,1,FALSE))),AND($B70=$B69,AE69=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A70,'WB007-B'!$P:$P,1,FALSE))),AND($B70=$B69,AF69=\"x\")),\"x\",\"\")","v":"x"},true]
["X068","Areas cleared ahead of extraction - re-establish vegetation commensurate with surrounding vegetation",null,2919.8040137920225,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB001-A'!$P:$P,1,FALSE))),AND($B71=$B70,F70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-A'!$P:$P,1,FALSE))),AND($B71=$B70,G70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-B'!$P:$P,1,FALSE))),AND($B71=$B70,H70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-C'!$P:$P,1,FALSE))),AND($B71=$B70,I70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-D'!$P:$P,1,FALSE))),AND($B71=$B70,J70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-E'!$P:$P,1,FALSE))),AND($B71=$B70,K70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB002-F'!$P:$P,1,FALSE))),AND($B71=$B70,L70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB003-A'!$P:$P,1,FALSE))),AND($B71=$B70,M70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB003-B'!$P:$P,1,FALSE))),AND($B71=$B70,N70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB003-C'!$P:$P,1,FALSE))),AND($B71=$B70,O70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB003-D'!$P:$P,1,FALSE))),AND($B71=$B70,P70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB003-E'!$P:$P,1,FALSE))),AND($B71=$B70,Q70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB004-A'!$P:$P,1,FALSE))),AND($B71=$B70,R70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB004-B'!$P:$P,1,FALSE))),AND($B71=$B70,S70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB004-C'!$P:$P,1,FALSE))),AND($B71=$B70,T70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB004-D'!$P:$P,1,FALSE))),AND($B71=$B70,U70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB004-E'!$P:$P,1,FALSE))),AND($B71=$B70,V70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-A'!$P:$P,1,FALSE))),AND($B71=$B70,W70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-B'!$P:$P,1,FALSE))),AND($B71=$B70,X70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-C'!$P:$P,1,FALSE))),AND($B71=$B70,Y70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-D'!$P:$P,1,FALSE))),AND($B71=$B70,Z70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-E'!$P:$P,1,FALSE))),AND($B71=$B70,AA70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB005-F'!$P:$P,1,FALSE))),AND($B71=$B70,AB70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB006-A'!$P:$P,1,FALSE))),AND($B71=$B70,AC70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB006-B'!$P:$P,1,FALSE))),AND($B71=$B70,AD70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB007-A'!$P:$P,1,FALSE))),AND($B71=$B70,AE70=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A71,'WB007-B'!$P:$P,1,FALSE))),AND($B71=$B70,AF70=\"x\")),\"x\",\"\")","v":""},false]
["X069","Areas topsoil stripped ahead of extraction - source cart and respread topsoil",null,"Select from List",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB001-A'!$P:$P,1,FALSE))),AND($B72=$B71,F71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-A'!$P:$P,1,FALSE))),AND($B72=$B71,G71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-B'!$P:$P,1,FALSE))),AND($B72=$B71,H71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-C'!$P:$P,1,FALSE))),AND($B72=$B71,I71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-D'!$P:$P,1,FALSE))),AND($B72=$B71,J71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-E'!$P:$P,1,FALSE))),AND($B72=$B71,K71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB002-F'!$P:$P,1,FALSE))),AND($B72=$B71,L71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB003-A'!$P:$P,1,FALSE))),AND($B72=$B71,M71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB003-B'!$P:$P,1,FALSE))),AND($B72=$B71,N71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB003-C'!$P:$P,1,FALSE))),AND($B72=$B71,O71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB003-D'!$P:$P,1,FALSE))),AND($B72=$B71,P71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB003-E'!$P:$P,1,FALSE))),AND($B72=$B71,Q71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB004-A'!$P:$P,1,FALSE))),AND($B72=$B71,R71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB004-B'!$P:$P,1,FALSE))),AND($B72=$B71,S71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB004-C'!$P:$P,1,FALSE))),AND($B72=$B71,T71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB004-D'!$P:$P,1,FALSE))),AND($B72=$B71,U71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB004-E'!$P:$P,1,FALSE))),AND($B72=$B71,V71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-A'!$P:$P,1,FALSE))),AND($B72=$B71,W71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-B'!$P:$P,1,FALSE))),AND($B72=$B71,X71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-C'!$P:$P,1,FALSE))),AND($B72=$B71,Y71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-D'!$P:$P,1,FALSE))),AND($B72=$B71,Z71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-E'!$P:$P,1,FALSE))),AND($B72=$B71,AA71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB005-F'!$P:$P,1,FALSE))),AND($B72=$B71,AB71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB006-A'!$P:$P,1,FALSE))),AND($B72=$B71,AC71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB006-B'!$P:$P,1,FALSE))),AND($B72=$B71,AD71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB007-A'!$P:$P,1,FALSE))),AND($B72=$B71,AE71=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A72,'WB007-B'!$P:$P,1,FALSE))),AND($B72=$B71,AF71=\"x\")),\"x\",\"\")","v":""},false]
["X070","Areas topsoil stripped ahead of extraction - source cart and respread topsoil","haul distance < =1km",4.0286119600804486,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB001-A'!$P:$P,1,FALSE))),AND($B73=$B72,F72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-A'!$P:$P,1,FALSE))),AND($B73=$B72,G72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-B'!$P:$P,1,FALSE))),AND($B73=$B72,H72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-C'!$P:$P,1,FALSE))),AND($B73=$B72,I72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-D'!$P:$P,1,FALSE))),AND($B73=$B72,J72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-E'!$P:$P,1,FALSE))),AND($B73=$B72,K72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB002-F'!$P:$P,1,FALSE))),AND($B73=$B72,L72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB003-A'!$P:$P,1,FALSE))),AND($B73=$B72,M72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB003-B'!$P:$P,1,FALSE))),AND($B73=$B72,N72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB003-C'!$P:$P,1,FALSE))),AND($B73=$B72,O72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB003-D'!$P:$P,1,FALSE))),AND($B73=$B72,P72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB003-E'!$P:$P,1,FALSE))),AND($B73=$B72,Q72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB004-A'!$P:$P,1,FALSE))),AND($B73=$B72,R72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB004-B'!$P:$P,1,FALSE))),AND($B73=$B72,S72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB004-C'!$P:$P,1,FALSE))),AND($B73=$B72,T72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB004-D'!$P:$P,1,FALSE))),AND($B73=$B72,U72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB004-E'!$P:$P,1,FALSE))),AND($B73=$B72,V72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-A'!$P:$P,1,FALSE))),AND($B73=$B72,W72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-B'!$P:$P,1,FALSE))),AND($B73=$B72,X72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-C'!$P:$P,1,FALSE))),AND($B73=$B72,Y72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-D'!$P:$P,1,FALSE))),AND($B73=$B72,Z72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-E'!$P:$P,1,FALSE))),AND($B73=$B72,AA72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB005-F'!$P:$P,1,FALSE))),AND($B73=$B72,AB72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB006-A'!$P:$P,1,FALSE))),AND($B73=$B72,AC72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB006-B'!$P:$P,1,FALSE))),AND($B73=$B72,AD72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB007-A'!$P:$P,1,FALSE))),AND($B73=$B72,AE72=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A73,'WB007-B'!$P:$P,1,FALSE))),AND($B73=$B72,AF72=\"x\")),\"x\",\"\")","v":""},false]
["X071","Areas topsoil stripped ahead of extraction - source cart and respread topsoil","haul distance > 1km -2km",4.834267543021646,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB001-A'!$P:$P,1,FALSE))),AND($B74=$B73,F73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-A'!$P:$P,1,FALSE))),AND($B74=$B73,G73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-B'!$P:$P,1,FALSE))),AND($B74=$B73,H73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-C'!$P:$P,1,FALSE))),AND($B74=$B73,I73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-D'!$P:$P,1,FALSE))),AND($B74=$B73,J73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-E'!$P:$P,1,FALSE))),AND($B74=$B73,K73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB002-F'!$P:$P,1,FALSE))),AND($B74=$B73,L73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB003-A'!$P:$P,1,FALSE))),AND($B74=$B73,M73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB003-B'!$P:$P,1,FALSE))),AND($B74=$B73,N73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB003-C'!$P:$P,1,FALSE))),AND($B74=$B73,O73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB003-D'!$P:$P,1,FALSE))),AND($B74=$B73,P73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB003-E'!$P:$P,1,FALSE))),AND($B74=$B73,Q73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB004-A'!$P:$P,1,FALSE))),AND($B74=$B73,R73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB004-B'!$P:$P,1,FALSE))),AND($B74=$B73,S73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB004-C'!$P:$P,1,FALSE))),AND($B74=$B73,T73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB004-D'!$P:$P,1,FALSE))),AND($B74=$B73,U73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB004-E'!$P:$P,1,FALSE))),AND($B74=$B73,V73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-A'!$P:$P,1,FALSE))),AND($B74=$B73,W73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-B'!$P:$P,1,FALSE))),AND($B74=$B73,X73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-C'!$P:$P,1,FALSE))),AND($B74=$B73,Y73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-D'!$P:$P,1,FALSE))),AND($B74=$B73,Z73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-E'!$P:$P,1,FALSE))),AND($B74=$B73,AA73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB005-F'!$P:$P,1,FALSE))),AND($B74=$B73,AB73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB006-A'!$P:$P,1,FALSE))),AND($B74=$B73,AC73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB006-B'!$P:$P,1,FALSE))),AND($B74=$B73,AD73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB007-A'!$P:$P,1,FALSE))),AND($B74=$B73,AE73=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A74,'WB007-B'!$P:$P,1,FALSE))),AND($B74=$B73,AF73=\"x\")),\"x\",\"\")","v":""},false]
["X072","Areas topsoil stripped ahead of extraction - source cart and respread topsoil","haul distance > 2km-5km",7.3845369543308417,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB001-A'!$P:$P,1,FALSE))),AND($B75=$B74,F74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-A'!$P:$P,1,FALSE))),AND($B75=$B74,G74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-B'!$P:$P,1,FALSE))),AND($B75=$B74,H74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-C'!$P:$P,1,FALSE))),AND($B75=$B74,I74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-D'!$P:$P,1,FALSE))),AND($B75=$B74,J74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-E'!$P:$P,1,FALSE))),AND($B75=$B74,K74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB002-F'!$P:$P,1,FALSE))),AND($B75=$B74,L74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB003-A'!$P:$P,1,FALSE))),AND($B75=$B74,M74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB003-B'!$P:$P,1,FALSE))),AND($B75=$B74,N74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB003-C'!$P:$P,1,FALSE))),AND($B75=$B74,O74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB003-D'!$P:$P,1,FALSE))),AND($B75=$B74,P74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB003-E'!$P:$P,1,FALSE))),AND($B75=$B74,Q74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB004-A'!$P:$P,1,FALSE))),AND($B75=$B74,R74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB004-B'!$P:$P,1,FALSE))),AND($B75=$B74,S74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB004-C'!$P:$P,1,FALSE))),AND($B75=$B74,T74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB004-D'!$P:$P,1,FALSE))),AND($B75=$B74,U74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB004-E'!$P:$P,1,FALSE))),AND($B75=$B74,V74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-A'!$P:$P,1,FALSE))),AND($B75=$B74,W74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-B'!$P:$P,1,FALSE))),AND($B75=$B74,X74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-C'!$P:$P,1,FALSE))),AND($B75=$B74,Y74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-D'!$P:$P,1,FALSE))),AND($B75=$B74,Z74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-E'!$P:$P,1,FALSE))),AND($B75=$B74,AA74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB005-F'!$P:$P,1,FALSE))),AND($B75=$B74,AB74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB006-A'!$P:$P,1,FALSE))),AND($B75=$B74,AC74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB006-B'!$P:$P,1,FALSE))),AND($B75=$B74,AD74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB007-A'!$P:$P,1,FALSE))),AND($B75=$B74,AE74=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A75,'WB007-B'!$P:$P,1,FALSE))),AND($B75=$B74,AF74=\"x\")),\"x\",\"\")","v":""},false]
["X073","Areas topsoil stripped ahead of extraction - source cart and respread topsoil","haul distance > 5km",10.16824840815798,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB001-A'!$P:$P,1,FALSE))),AND($B76=$B75,F75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-A'!$P:$P,1,FALSE))),AND($B76=$B75,G75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-B'!$P:$P,1,FALSE))),AND($B76=$B75,H75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-C'!$P:$P,1,FALSE))),AND($B76=$B75,I75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-D'!$P:$P,1,FALSE))),AND($B76=$B75,J75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-E'!$P:$P,1,FALSE))),AND($B76=$B75,K75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB002-F'!$P:$P,1,FALSE))),AND($B76=$B75,L75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB003-A'!$P:$P,1,FALSE))),AND($B76=$B75,M75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB003-B'!$P:$P,1,FALSE))),AND($B76=$B75,N75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB003-C'!$P:$P,1,FALSE))),AND($B76=$B75,O75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB003-D'!$P:$P,1,FALSE))),AND($B76=$B75,P75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB003-E'!$P:$P,1,FALSE))),AND($B76=$B75,Q75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB004-A'!$P:$P,1,FALSE))),AND($B76=$B75,R75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB004-B'!$P:$P,1,FALSE))),AND($B76=$B75,S75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB004-C'!$P:$P,1,FALSE))),AND($B76=$B75,T75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB004-D'!$P:$P,1,FALSE))),AND($B76=$B75,U75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB004-E'!$P:$P,1,FALSE))),AND($B76=$B75,V75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-A'!$P:$P,1,FALSE))),AND($B76=$B75,W75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-B'!$P:$P,1,FALSE))),AND($B76=$B75,X75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-C'!$P:$P,1,FALSE))),AND($B76=$B75,Y75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-D'!$P:$P,1,FALSE))),AND($B76=$B75,Z75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-E'!$P:$P,1,FALSE))),AND($B76=$B75,AA75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB005-F'!$P:$P,1,FALSE))),AND($B76=$B75,AB75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB006-A'!$P:$P,1,FALSE))),AND($B76=$B75,AC75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB006-B'!$P:$P,1,FALSE))),AND($B76=$B75,AD75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB007-A'!$P:$P,1,FALSE))),AND($B76=$B75,AE75=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A76,'WB007-B'!$P:$P,1,FALSE))),AND($B76=$B75,AF75=\"x\")),\"x\",\"\")","v":""},false]
["X074","Backfilling faces and benches as specified in the work plan",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB001-A'!$P:$P,1,FALSE))),AND($B77=$B76,F76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-A'!$P:$P,1,FALSE))),AND($B77=$B76,G76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-B'!$P:$P,1,FALSE))),AND($B77=$B76,H76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-C'!$P:$P,1,FALSE))),AND($B77=$B76,I76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-D'!$P:$P,1,FALSE))),AND($B77=$B76,J76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-E'!$P:$P,1,FALSE))),AND($B77=$B76,K76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB002-F'!$P:$P,1,FALSE))),AND($B77=$B76,L76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB003-A'!$P:$P,1,FALSE))),AND($B77=$B76,M76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB003-B'!$P:$P,1,FALSE))),AND($B77=$B76,N76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB003-C'!$P:$P,1,FALSE))),AND($B77=$B76,O76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB003-D'!$P:$P,1,FALSE))),AND($B77=$B76,P76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB003-E'!$P:$P,1,FALSE))),AND($B77=$B76,Q76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB004-A'!$P:$P,1,FALSE))),AND($B77=$B76,R76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB004-B'!$P:$P,1,FALSE))),AND($B77=$B76,S76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB004-C'!$P:$P,1,FALSE))),AND($B77=$B76,T76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB004-D'!$P:$P,1,FALSE))),AND($B77=$B76,U76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB004-E'!$P:$P,1,FALSE))),AND($B77=$B76,V76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-A'!$P:$P,1,FALSE))),AND($B77=$B76,W76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-B'!$P:$P,1,FALSE))),AND($B77=$B76,X76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-C'!$P:$P,1,FALSE))),AND($B77=$B76,Y76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-D'!$P:$P,1,FALSE))),AND($B77=$B76,Z76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-E'!$P:$P,1,FALSE))),AND($B77=$B76,AA76=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB005-F'!$P:$P,1,FALSE))),AND($B77=$B76,AB76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB006-A'!$P:$P,1,FALSE))),AND($B77=$B76,AC76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB006-B'!$P:$P,1,FALSE))),AND($B77=$B76,AD76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB007-A'!$P:$P,1,FALSE))),AND($B77=$B76,AE76=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A77,'WB007-B'!$P:$P,1,FALSE))),AND($B77=$B76,AF76=\"x\")),\"x\",\"\")","v":""},true]
["X075","Backfilling faces and benches as specified in the work plan","haul distance < =1km",4.8220377707011668,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB001-A'!$P:$P,1,FALSE))),AND($B78=$B77,F77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-A'!$P:$P,1,FALSE))),AND($B78=$B77,G77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-B'!$P:$P,1,FALSE))),AND($B78=$B77,H77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-C'!$P:$P,1,FALSE))),AND($B78=$B77,I77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-D'!$P:$P,1,FALSE))),AND($B78=$B77,J77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-E'!$P:$P,1,FALSE))),AND($B78=$B77,K77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB002-F'!$P:$P,1,FALSE))),AND($B78=$B77,L77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB003-A'!$P:$P,1,FALSE))),AND($B78=$B77,M77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB003-B'!$P:$P,1,FALSE))),AND($B78=$B77,N77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB003-C'!$P:$P,1,FALSE))),AND($B78=$B77,O77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB003-D'!$P:$P,1,FALSE))),AND($B78=$B77,P77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB003-E'!$P:$P,1,FALSE))),AND($B78=$B77,Q77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB004-A'!$P:$P,1,FALSE))),AND($B78=$B77,R77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB004-B'!$P:$P,1,FALSE))),AND($B78=$B77,S77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB004-C'!$P:$P,1,FALSE))),AND($B78=$B77,T77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB004-D'!$P:$P,1,FALSE))),AND($B78=$B77,U77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB004-E'!$P:$P,1,FALSE))),AND($B78=$B77,V77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-A'!$P:$P,1,FALSE))),AND($B78=$B77,W77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-B'!$P:$P,1,FALSE))),AND($B78=$B77,X77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-C'!$P:$P,1,FALSE))),AND($B78=$B77,Y77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-D'!$P:$P,1,FALSE))),AND($B78=$B77,Z77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-E'!$P:$P,1,FALSE))),AND($B78=$B77,AA77=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB005-F'!$P:$P,1,FALSE))),AND($B78=$B77,AB77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB006-A'!$P:$P,1,FALSE))),AND($B78=$B77,AC77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB006-B'!$P:$P,1,FALSE))),AND($B78=$B77,AD77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB007-A'!$P:$P,1,FALSE))),AND($B78=$B77,AE77=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A78,'WB007-B'!$P:$P,1,FALSE))),AND($B78=$B77,AF77=\"x\")),\"x\",\"\")","v":""},true]
["X076","Backfilling faces and benches as specified in the work plan","haul distance > 1km -2km",6.4579569458353943,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB001-A'!$P:$P,1,FALSE))),AND($B79=$B78,F78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-A'!$P:$P,1,FALSE))),AND($B79=$B78,G78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-B'!$P:$P,1,FALSE))),AND($B79=$B78,H78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-C'!$P:$P,1,FALSE))),AND($B79=$B78,I78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-D'!$P:$P,1,FALSE))),AND($B79=$B78,J78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-E'!$P:$P,1,FALSE))),AND($B79=$B78,K78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB002-F'!$P:$P,1,FALSE))),AND($B79=$B78,L78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB003-A'!$P:$P,1,FALSE))),AND($B79=$B78,M78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB003-B'!$P:$P,1,FALSE))),AND($B79=$B78,N78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB003-C'!$P:$P,1,FALSE))),AND($B79=$B78,O78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB003-D'!$P:$P,1,FALSE))),AND($B79=$B78,P78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB003-E'!$P:$P,1,FALSE))),AND($B79=$B78,Q78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB004-A'!$P:$P,1,FALSE))),AND($B79=$B78,R78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB004-B'!$P:$P,1,FALSE))),AND($B79=$B78,S78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB004-C'!$P:$P,1,FALSE))),AND($B79=$B78,T78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB004-D'!$P:$P,1,FALSE))),AND($B79=$B78,U78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB004-E'!$P:$P,1,FALSE))),AND($B79=$B78,V78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-A'!$P:$P,1,FALSE))),AND($B79=$B78,W78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-B'!$P:$P,1,FALSE))),AND($B79=$B78,X78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-C'!$P:$P,1,FALSE))),AND($B79=$B78,Y78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-D'!$P:$P,1,FALSE))),AND($B79=$B78,Z78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-E'!$P:$P,1,FALSE))),AND($B79=$B78,AA78=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB005-F'!$P:$P,1,FALSE))),AND($B79=$B78,AB78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB006-A'!$P:$P,1,FALSE))),AND($B79=$B78,AC78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB006-B'!$P:$P,1,FALSE))),AND($B79=$B78,AD78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB007-A'!$P:$P,1,FALSE))),AND($B79=$B78,AE78=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A79,'WB007-B'!$P:$P,1,FALSE))),AND($B79=$B78,AF78=\"x\")),\"x\",\"\")","v":""},true]
["X077","Backfilling faces and benches as specified in the work plan","haul distance > 2km-5km",8.5081743501363523,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB001-A'!$P:$P,1,FALSE))),AND($B80=$B79,F79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-A'!$P:$P,1,FALSE))),AND($B80=$B79,G79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-B'!$P:$P,1,FALSE))),AND($B80=$B79,H79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-C'!$P:$P,1,FALSE))),AND($B80=$B79,I79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-D'!$P:$P,1,FALSE))),AND($B80=$B79,J79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-E'!$P:$P,1,FALSE))),AND($B80=$B79,K79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB002-F'!$P:$P,1,FALSE))),AND($B80=$B79,L79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB003-A'!$P:$P,1,FALSE))),AND($B80=$B79,M79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB003-B'!$P:$P,1,FALSE))),AND($B80=$B79,N79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB003-C'!$P:$P,1,FALSE))),AND($B80=$B79,O79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB003-D'!$P:$P,1,FALSE))),AND($B80=$B79,P79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB003-E'!$P:$P,1,FALSE))),AND($B80=$B79,Q79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB004-A'!$P:$P,1,FALSE))),AND($B80=$B79,R79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB004-B'!$P:$P,1,FALSE))),AND($B80=$B79,S79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB004-C'!$P:$P,1,FALSE))),AND($B80=$B79,T79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB004-D'!$P:$P,1,FALSE))),AND($B80=$B79,U79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB004-E'!$P:$P,1,FALSE))),AND($B80=$B79,V79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-A'!$P:$P,1,FALSE))),AND($B80=$B79,W79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-B'!$P:$P,1,FALSE))),AND($B80=$B79,X79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-C'!$P:$P,1,FALSE))),AND($B80=$B79,Y79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-D'!$P:$P,1,FALSE))),AND($B80=$B79,Z79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-E'!$P:$P,1,FALSE))),AND($B80=$B79,AA79=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB005-F'!$P:$P,1,FALSE))),AND($B80=$B79,AB79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB006-A'!$P:$P,1,FALSE))),AND($B80=$B79,AC79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB006-B'!$P:$P,1,FALSE))),AND($B80=$B79,AD79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB007-A'!$P:$P,1,FALSE))),AND($B80=$B79,AE79=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A80,'WB007-B'!$P:$P,1,FALSE))),AND($B80=$B79,AF79=\"x\")),\"x\",\"\")","v":""},true]
["X078","Backfilling faces and benches as specified in the work plan","haul distance > 5km",11.291885803963492,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB001-A'!$P:$P,1,FALSE))),AND($B81=$B80,F80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-A'!$P:$P,1,FALSE))),AND($B81=$B80,G80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-B'!$P:$P,1,FALSE))),AND($B81=$B80,H80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-C'!$P:$P,1,FALSE))),AND($B81=$B80,I80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-D'!$P:$P,1,FALSE))),AND($B81=$B80,J80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-E'!$P:$P,1,FALSE))),AND($B81=$B80,K80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB002-F'!$P:$P,1,FALSE))),AND($B81=$B80,L80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB003-A'!$P:$P,1,FALSE))),AND($B81=$B80,M80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB003-B'!$P:$P,1,FALSE))),AND($B81=$B80,N80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB003-C'!$P:$P,1,FALSE))),AND($B81=$B80,O80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB003-D'!$P:$P,1,FALSE))),AND($B81=$B80,P80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB003-E'!$P:$P,1,FALSE))),AND($B81=$B80,Q80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB004-A'!$P:$P,1,FALSE))),AND($B81=$B80,R80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB004-B'!$P:$P,1,FALSE))),AND($B81=$B80,S80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB004-C'!$P:$P,1,FALSE))),AND($B81=$B80,T80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB004-D'!$P:$P,1,FALSE))),AND($B81=$B80,U80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB004-E'!$P:$P,1,FALSE))),AND($B81=$B80,V80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-A'!$P:$P,1,FALSE))),AND($B81=$B80,W80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-B'!$P:$P,1,FALSE))),AND($B81=$B80,X80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-C'!$P:$P,1,FALSE))),AND($B81=$B80,Y80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-D'!$P:$P,1,FALSE))),AND($B81=$B80,Z80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-E'!$P:$P,1,FALSE))),AND($B81=$B80,AA80=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB005-F'!$P:$P,1,FALSE))),AND($B81=$B80,AB80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB006-A'!$P:$P,1,FALSE))),AND($B81=$B80,AC80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB006-B'!$P:$P,1,FALSE))),AND($B81=$B80,AD80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB007-A'!$P:$P,1,FALSE))),AND($B81=$B80,AE80=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A81,'WB007-B'!$P:$P,1,FALSE))),AND($B81=$B80,AF80=\"x\")),\"x\",\"\")","v":""},true]
["X079","Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)",null,2919.8040137920225,"dam",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB001-A'!$P:$P,1,FALSE))),AND($B82=$B81,F81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-A'!$P:$P,1,FALSE))),AND($B82=$B81,G81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-B'!$P:$P,1,FALSE))),AND($B82=$B81,H81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-C'!$P:$P,1,FALSE))),AND($B82=$B81,I81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-D'!$P:$P,1,FALSE))),AND($B82=$B81,J81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-E'!$P:$P,1,FALSE))),AND($B82=$B81,K81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB002-F'!$P:$P,1,FALSE))),AND($B82=$B81,L81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB003-A'!$P:$P,1,FALSE))),AND($B82=$B81,M81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB003-B'!$P:$P,1,FALSE))),AND($B82=$B81,N81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB003-C'!$P:$P,1,FALSE))),AND($B82=$B81,O81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB003-D'!$P:$P,1,FALSE))),AND($B82=$B81,P81=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB003-E'!$P:$P,1,FALSE))),AND($B82=$B81,Q81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB004-A'!$P:$P,1,FALSE))),AND($B82=$B81,R81=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB004-B'!$P:$P,1,FALSE))),AND($B82=$B81,S81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB004-C'!$P:$P,1,FALSE))),AND($B82=$B81,T81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB004-D'!$P:$P,1,FALSE))),AND($B82=$B81,U81=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB004-E'!$P:$P,1,FALSE))),AND($B82=$B81,V81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-A'!$P:$P,1,FALSE))),AND($B82=$B81,W81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-B'!$P:$P,1,FALSE))),AND($B82=$B81,X81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-C'!$P:$P,1,FALSE))),AND($B82=$B81,Y81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-D'!$P:$P,1,FALSE))),AND($B82=$B81,Z81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-E'!$P:$P,1,FALSE))),AND($B82=$B81,AA81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB005-F'!$P:$P,1,FALSE))),AND($B82=$B81,AB81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB006-A'!$P:$P,1,FALSE))),AND($B82=$B81,AC81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB006-B'!$P:$P,1,FALSE))),AND($B82=$B81,AD81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB007-A'!$P:$P,1,FALSE))),AND($B82=$B81,AE81=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A82,'WB007-B'!$P:$P,1,FALSE))),AND($B82=$B81,AF81=\"x\")),\"x\",\"\")","v":""},true]
["X080","Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)",null,2919.8040137920225,"dam",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB001-A'!$P:$P,1,FALSE))),AND($B83=$B82,F82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-A'!$P:$P,1,FALSE))),AND($B83=$B82,G82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-B'!$P:$P,1,FALSE))),AND($B83=$B82,H82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-C'!$P:$P,1,FALSE))),AND($B83=$B82,I82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-D'!$P:$P,1,FALSE))),AND($B83=$B82,J82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-E'!$P:$P,1,FALSE))),AND($B83=$B82,K82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB002-F'!$P:$P,1,FALSE))),AND($B83=$B82,L82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB003-A'!$P:$P,1,FALSE))),AND($B83=$B82,M82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB003-B'!$P:$P,1,FALSE))),AND($B83=$B82,N82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB003-C'!$P:$P,1,FALSE))),AND($B83=$B82,O82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB003-D'!$P:$P,1,FALSE))),AND($B83=$B82,P82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB003-E'!$P:$P,1,FALSE))),AND($B83=$B82,Q82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB004-A'!$P:$P,1,FALSE))),AND($B83=$B82,R82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB004-B'!$P:$P,1,FALSE))),AND($B83=$B82,S82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB004-C'!$P:$P,1,FALSE))),AND($B83=$B82,T82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB004-D'!$P:$P,1,FALSE))),AND($B83=$B82,U82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB004-E'!$P:$P,1,FALSE))),AND($B83=$B82,V82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-A'!$P:$P,1,FALSE))),AND($B83=$B82,W82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-B'!$P:$P,1,FALSE))),AND($B83=$B82,X82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-C'!$P:$P,1,FALSE))),AND($B83=$B82,Y82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-D'!$P:$P,1,FALSE))),AND($B83=$B82,Z82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-E'!$P:$P,1,FALSE))),AND($B83=$B82,AA82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB005-F'!$P:$P,1,FALSE))),AND($B83=$B82,AB82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB006-A'!$P:$P,1,FALSE))),AND($B83=$B82,AC82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB006-B'!$P:$P,1,FALSE))),AND($B83=$B82,AD82=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB007-A'!$P:$P,1,FALSE))),AND($B83=$B82,AE82=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A83,'WB007-B'!$P:$P,1,FALSE))),AND($B83=$B82,AF82=\"x\")),\"x\",\"\")","v":"x"},true]
["X081","Construct a standard stock fence around the site",null,11.679216055168087,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB001-A'!$P:$P,1,FALSE))),AND($B84=$B83,F83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-A'!$P:$P,1,FALSE))),AND($B84=$B83,G83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-B'!$P:$P,1,FALSE))),AND($B84=$B83,H83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-C'!$P:$P,1,FALSE))),AND($B84=$B83,I83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-D'!$P:$P,1,FALSE))),AND($B84=$B83,J83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-E'!$P:$P,1,FALSE))),AND($B84=$B83,K83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB002-F'!$P:$P,1,FALSE))),AND($B84=$B83,L83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB003-A'!$P:$P,1,FALSE))),AND($B84=$B83,M83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB003-B'!$P:$P,1,FALSE))),AND($B84=$B83,N83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB003-C'!$P:$P,1,FALSE))),AND($B84=$B83,O83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB003-D'!$P:$P,1,FALSE))),AND($B84=$B83,P83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB003-E'!$P:$P,1,FALSE))),AND($B84=$B83,Q83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB004-A'!$P:$P,1,FALSE))),AND($B84=$B83,R83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB004-B'!$P:$P,1,FALSE))),AND($B84=$B83,S83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB004-C'!$P:$P,1,FALSE))),AND($B84=$B83,T83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB004-D'!$P:$P,1,FALSE))),AND($B84=$B83,U83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB004-E'!$P:$P,1,FALSE))),AND($B84=$B83,V83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-A'!$P:$P,1,FALSE))),AND($B84=$B83,W83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-B'!$P:$P,1,FALSE))),AND($B84=$B83,X83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-C'!$P:$P,1,FALSE))),AND($B84=$B83,Y83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-D'!$P:$P,1,FALSE))),AND($B84=$B83,Z83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-E'!$P:$P,1,FALSE))),AND($B84=$B83,AA83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB005-F'!$P:$P,1,FALSE))),AND($B84=$B83,AB83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB006-A'!$P:$P,1,FALSE))),AND($B84=$B83,AC83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB006-B'!$P:$P,1,FALSE))),AND($B84=$B83,AD83=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB007-A'!$P:$P,1,FALSE))),AND($B84=$B83,AE83=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A84,'WB007-B'!$P:$P,1,FALSE))),AND($B84=$B83,AF83=\"x\")),\"x\",\"\")","v":""},true]
["X082","Construct safety berm, catch bench and barrier around the pit perimeter (required where final pit will include steep faces).",null,83.944365396520638,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB001-A'!$P:$P,1,FALSE))),AND($B85=$B84,F84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-A'!$P:$P,1,FALSE))),AND($B85=$B84,G84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-B'!$P:$P,1,FALSE))),AND($B85=$B84,H84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-C'!$P:$P,1,FALSE))),AND($B85=$B84,I84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-D'!$P:$P,1,FALSE))),AND($B85=$B84,J84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-E'!$P:$P,1,FALSE))),AND($B85=$B84,K84=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB002-F'!$P:$P,1,FALSE))),AND($B85=$B84,L84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB003-A'!$P:$P,1,FALSE))),AND($B85=$B84,M84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB003-B'!$P:$P,1,FALSE))),AND($B85=$B84,N84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB003-C'!$P:$P,1,FALSE))),AND($B85=$B84,O84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB003-D'!$P:$P,1,FALSE))),AND($B85=$B84,P84=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB003-E'!$P:$P,1,FALSE))),AND($B85=$B84,Q84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB004-A'!$P:$P,1,FALSE))),AND($B85=$B84,R84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB004-B'!$P:$P,1,FALSE))),AND($B85=$B84,S84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB004-C'!$P:$P,1,FALSE))),AND($B85=$B84,T84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB004-D'!$P:$P,1,FALSE))),AND($B85=$B84,U84=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB004-E'!$P:$P,1,FALSE))),AND($B85=$B84,V84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-A'!$P:$P,1,FALSE))),AND($B85=$B84,W84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-B'!$P:$P,1,FALSE))),AND($B85=$B84,X84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-C'!$P:$P,1,FALSE))),AND($B85=$B84,Y84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-D'!$P:$P,1,FALSE))),AND($B85=$B84,Z84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-E'!$P:$P,1,FALSE))),AND($B85=$B84,AA84=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB005-F'!$P:$P,1,FALSE))),AND($B85=$B84,AB84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB006-A'!$P:$P,1,FALSE))),AND($B85=$B84,AC84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB006-B'!$P:$P,1,FALSE))),AND($B85=$B84,AD84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB007-A'!$P:$P,1,FALSE))),AND($B85=$B84,AE84=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A85,'WB007-B'!$P:$P,1,FALSE))),AND($B85=$B84,AF84=\"x\")),\"x\",\"\")","v":""},true]
["X083","Construction of an access and egress ramp in the voids that will be left post mine closure.",null,"Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB001-A'!$P:$P,1,FALSE))),AND($B86=$B85,F85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-A'!$P:$P,1,FALSE))),AND($B86=$B85,G85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-B'!$P:$P,1,FALSE))),AND($B86=$B85,H85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-C'!$P:$P,1,FALSE))),AND($B86=$B85,I85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-D'!$P:$P,1,FALSE))),AND($B86=$B85,J85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-E'!$P:$P,1,FALSE))),AND($B86=$B85,K85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB002-F'!$P:$P,1,FALSE))),AND($B86=$B85,L85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB003-A'!$P:$P,1,FALSE))),AND($B86=$B85,M85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB003-B'!$P:$P,1,FALSE))),AND($B86=$B85,N85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB003-C'!$P:$P,1,FALSE))),AND($B86=$B85,O85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB003-D'!$P:$P,1,FALSE))),AND($B86=$B85,P85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB003-E'!$P:$P,1,FALSE))),AND($B86=$B85,Q85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB004-A'!$P:$P,1,FALSE))),AND($B86=$B85,R85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB004-B'!$P:$P,1,FALSE))),AND($B86=$B85,S85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB004-C'!$P:$P,1,FALSE))),AND($B86=$B85,T85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB004-D'!$P:$P,1,FALSE))),AND($B86=$B85,U85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB004-E'!$P:$P,1,FALSE))),AND($B86=$B85,V85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-A'!$P:$P,1,FALSE))),AND($B86=$B85,W85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-B'!$P:$P,1,FALSE))),AND($B86=$B85,X85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-C'!$P:$P,1,FALSE))),AND($B86=$B85,Y85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-D'!$P:$P,1,FALSE))),AND($B86=$B85,Z85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-E'!$P:$P,1,FALSE))),AND($B86=$B85,AA85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB005-F'!$P:$P,1,FALSE))),AND($B86=$B85,AB85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB006-A'!$P:$P,1,FALSE))),AND($B86=$B85,AC85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB006-B'!$P:$P,1,FALSE))),AND($B86=$B85,AD85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB007-A'!$P:$P,1,FALSE))),AND($B86=$B85,AE85=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A86,'WB007-B'!$P:$P,1,FALSE))),AND($B86=$B85,AF85=\"x\")),\"x\",\"\")","v":""},false]
["X084","Construction of an access and egress ramp in the voids that will be left post mine closure.","doze to < 18 degrees (50m push)","Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB001-A'!$P:$P,1,FALSE))),AND($B87=$B86,F86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-A'!$P:$P,1,FALSE))),AND($B87=$B86,G86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-B'!$P:$P,1,FALSE))),AND($B87=$B86,H86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-C'!$P:$P,1,FALSE))),AND($B87=$B86,I86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-D'!$P:$P,1,FALSE))),AND($B87=$B86,J86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-E'!$P:$P,1,FALSE))),AND($B87=$B86,K86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB002-F'!$P:$P,1,FALSE))),AND($B87=$B86,L86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB003-A'!$P:$P,1,FALSE))),AND($B87=$B86,M86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB003-B'!$P:$P,1,FALSE))),AND($B87=$B86,N86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB003-C'!$P:$P,1,FALSE))),AND($B87=$B86,O86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB003-D'!$P:$P,1,FALSE))),AND($B87=$B86,P86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB003-E'!$P:$P,1,FALSE))),AND($B87=$B86,Q86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB004-A'!$P:$P,1,FALSE))),AND($B87=$B86,R86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB004-B'!$P:$P,1,FALSE))),AND($B87=$B86,S86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB004-C'!$P:$P,1,FALSE))),AND($B87=$B86,T86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB004-D'!$P:$P,1,FALSE))),AND($B87=$B86,U86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB004-E'!$P:$P,1,FALSE))),AND($B87=$B86,V86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-A'!$P:$P,1,FALSE))),AND($B87=$B86,W86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-B'!$P:$P,1,FALSE))),AND($B87=$B86,X86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-C'!$P:$P,1,FALSE))),AND($B87=$B86,Y86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-D'!$P:$P,1,FALSE))),AND($B87=$B86,Z86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-E'!$P:$P,1,FALSE))),AND($B87=$B86,AA86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB005-F'!$P:$P,1,FALSE))),AND($B87=$B86,AB86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB006-A'!$P:$P,1,FALSE))),AND($B87=$B86,AC86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB006-B'!$P:$P,1,FALSE))),AND($B87=$B86,AD86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB007-A'!$P:$P,1,FALSE))),AND($B87=$B86,AE86=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A87,'WB007-B'!$P:$P,1,FALSE))),AND($B87=$B86,AF86=\"x\")),\"x\",\"\")","v":""},false]
["X085","Construction of an access and egress ramp in the voids that will be left post mine closure.","doze to < 18 degrees (50m - 75m push)","Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB001-A'!$P:$P,1,FALSE))),AND($B88=$B87,F87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-A'!$P:$P,1,FALSE))),AND($B88=$B87,G87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-B'!$P:$P,1,FALSE))),AND($B88=$B87,H87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-C'!$P:$P,1,FALSE))),AND($B88=$B87,I87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-D'!$P:$P,1,FALSE))),AND($B88=$B87,J87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-E'!$P:$P,1,FALSE))),AND($B88=$B87,K87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB002-F'!$P:$P,1,FALSE))),AND($B88=$B87,L87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB003-A'!$P:$P,1,FALSE))),AND($B88=$B87,M87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB003-B'!$P:$P,1,FALSE))),AND($B88=$B87,N87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB003-C'!$P:$P,1,FALSE))),AND($B88=$B87,O87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB003-D'!$P:$P,1,FALSE))),AND($B88=$B87,P87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB003-E'!$P:$P,1,FALSE))),AND($B88=$B87,Q87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB004-A'!$P:$P,1,FALSE))),AND($B88=$B87,R87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB004-B'!$P:$P,1,FALSE))),AND($B88=$B87,S87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB004-C'!$P:$P,1,FALSE))),AND($B88=$B87,T87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB004-D'!$P:$P,1,FALSE))),AND($B88=$B87,U87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB004-E'!$P:$P,1,FALSE))),AND($B88=$B87,V87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-A'!$P:$P,1,FALSE))),AND($B88=$B87,W87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-B'!$P:$P,1,FALSE))),AND($B88=$B87,X87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-C'!$P:$P,1,FALSE))),AND($B88=$B87,Y87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-D'!$P:$P,1,FALSE))),AND($B88=$B87,Z87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-E'!$P:$P,1,FALSE))),AND($B88=$B87,AA87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB005-F'!$P:$P,1,FALSE))),AND($B88=$B87,AB87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB006-A'!$P:$P,1,FALSE))),AND($B88=$B87,AC87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB006-B'!$P:$P,1,FALSE))),AND($B88=$B87,AD87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB007-A'!$P:$P,1,FALSE))),AND($B88=$B87,AE87=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A88,'WB007-B'!$P:$P,1,FALSE))),AND($B88=$B87,AF87=\"x\")),\"x\",\"\")","v":""},false]
["X086","Construction of an access and egress ramp in the voids that will be left post mine closure.","doze to < 18 degrees (75m - 100m push)","Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB001-A'!$P:$P,1,FALSE))),AND($B89=$B88,F88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-A'!$P:$P,1,FALSE))),AND($B89=$B88,G88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-B'!$P:$P,1,FALSE))),AND($B89=$B88,H88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-C'!$P:$P,1,FALSE))),AND($B89=$B88,I88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-D'!$P:$P,1,FALSE))),AND($B89=$B88,J88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-E'!$P:$P,1,FALSE))),AND($B89=$B88,K88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB002-F'!$P:$P,1,FALSE))),AND($B89=$B88,L88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB003-A'!$P:$P,1,FALSE))),AND($B89=$B88,M88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB003-B'!$P:$P,1,FALSE))),AND($B89=$B88,N88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB003-C'!$P:$P,1,FALSE))),AND($B89=$B88,O88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB003-D'!$P:$P,1,FALSE))),AND($B89=$B88,P88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB003-E'!$P:$P,1,FALSE))),AND($B89=$B88,Q88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB004-A'!$P:$P,1,FALSE))),AND($B89=$B88,R88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB004-B'!$P:$P,1,FALSE))),AND($B89=$B88,S88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB004-C'!$P:$P,1,FALSE))),AND($B89=$B88,T88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB004-D'!$P:$P,1,FALSE))),AND($B89=$B88,U88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB004-E'!$P:$P,1,FALSE))),AND($B89=$B88,V88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-A'!$P:$P,1,FALSE))),AND($B89=$B88,W88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-B'!$P:$P,1,FALSE))),AND($B89=$B88,X88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-C'!$P:$P,1,FALSE))),AND($B89=$B88,Y88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-D'!$P:$P,1,FALSE))),AND($B89=$B88,Z88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-E'!$P:$P,1,FALSE))),AND($B89=$B88,AA88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB005-F'!$P:$P,1,FALSE))),AND($B89=$B88,AB88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB006-A'!$P:$P,1,FALSE))),AND($B89=$B88,AC88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB006-B'!$P:$P,1,FALSE))),AND($B89=$B88,AD88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB007-A'!$P:$P,1,FALSE))),AND($B89=$B88,AE88=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A89,'WB007-B'!$P:$P,1,FALSE))),AND($B89=$B88,AF88=\"x\")),\"x\",\"\")","v":""},false]
["X087","Construction of an access and egress ramp in the voids that will be left post mine closure.","doze to < 18 degrees (150m push)","Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB001-A'!$P:$P,1,FALSE))),AND($B90=$B89,F89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-A'!$P:$P,1,FALSE))),AND($B90=$B89,G89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-B'!$P:$P,1,FALSE))),AND($B90=$B89,H89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-C'!$P:$P,1,FALSE))),AND($B90=$B89,I89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-D'!$P:$P,1,FALSE))),AND($B90=$B89,J89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-E'!$P:$P,1,FALSE))),AND($B90=$B89,K89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB002-F'!$P:$P,1,FALSE))),AND($B90=$B89,L89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB003-A'!$P:$P,1,FALSE))),AND($B90=$B89,M89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB003-B'!$P:$P,1,FALSE))),AND($B90=$B89,N89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB003-C'!$P:$P,1,FALSE))),AND($B90=$B89,O89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB003-D'!$P:$P,1,FALSE))),AND($B90=$B89,P89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB003-E'!$P:$P,1,FALSE))),AND($B90=$B89,Q89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB004-A'!$P:$P,1,FALSE))),AND($B90=$B89,R89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB004-B'!$P:$P,1,FALSE))),AND($B90=$B89,S89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB004-C'!$P:$P,1,FALSE))),AND($B90=$B89,T89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB004-D'!$P:$P,1,FALSE))),AND($B90=$B89,U89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB004-E'!$P:$P,1,FALSE))),AND($B90=$B89,V89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-A'!$P:$P,1,FALSE))),AND($B90=$B89,W89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-B'!$P:$P,1,FALSE))),AND($B90=$B89,X89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-C'!$P:$P,1,FALSE))),AND($B90=$B89,Y89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-D'!$P:$P,1,FALSE))),AND($B90=$B89,Z89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-E'!$P:$P,1,FALSE))),AND($B90=$B89,AA89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB005-F'!$P:$P,1,FALSE))),AND($B90=$B89,AB89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB006-A'!$P:$P,1,FALSE))),AND($B90=$B89,AC89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB006-B'!$P:$P,1,FALSE))),AND($B90=$B89,AD89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB007-A'!$P:$P,1,FALSE))),AND($B90=$B89,AE89=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A90,'WB007-B'!$P:$P,1,FALSE))),AND($B90=$B89,AF89=\"x\")),\"x\",\"\")","v":""},false]
["X088","Construction of an access and egress ramp in the voids that will be left post mine closure.",null,"Remove activity","",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB001-A'!$P:$P,1,FALSE))),AND($B91=$B90,F90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-A'!$P:$P,1,FALSE))),AND($B91=$B90,G90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-B'!$P:$P,1,FALSE))),AND($B91=$B90,H90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-C'!$P:$P,1,FALSE))),AND($B91=$B90,I90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-D'!$P:$P,1,FALSE))),AND($B91=$B90,J90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-E'!$P:$P,1,FALSE))),AND($B91=$B90,K90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB002-F'!$P:$P,1,FALSE))),AND($B91=$B90,L90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB003-A'!$P:$P,1,FALSE))),AND($B91=$B90,M90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB003-B'!$P:$P,1,FALSE))),AND($B91=$B90,N90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB003-C'!$P:$P,1,FALSE))),AND($B91=$B90,O90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB003-D'!$P:$P,1,FALSE))),AND($B91=$B90,P90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB003-E'!$P:$P,1,FALSE))),AND($B91=$B90,Q90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB004-A'!$P:$P,1,FALSE))),AND($B91=$B90,R90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB004-B'!$P:$P,1,FALSE))),AND($B91=$B90,S90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB004-C'!$P:$P,1,FALSE))),AND($B91=$B90,T90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB004-D'!$P:$P,1,FALSE))),AND($B91=$B90,U90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB004-E'!$P:$P,1,FALSE))),AND($B91=$B90,V90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-A'!$P:$P,1,FALSE))),AND($B91=$B90,W90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-B'!$P:$P,1,FALSE))),AND($B91=$B90,X90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-C'!$P:$P,1,FALSE))),AND($B91=$B90,Y90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-D'!$P:$P,1,FALSE))),AND($B91=$B90,Z90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-E'!$P:$P,1,FALSE))),AND($B91=$B90,AA90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB005-F'!$P:$P,1,FALSE))),AND($B91=$B90,AB90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB006-A'!$P:$P,1,FALSE))),AND($B91=$B90,AC90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB006-B'!$P:$P,1,FALSE))),AND($B91=$B90,AD90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB007-A'!$P:$P,1,FALSE))),AND($B91=$B90,AE90=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A91,'WB007-B'!$P:$P,1,FALSE))),AND($B91=$B90,AF90=\"x\")),\"x\",\"\")","v":""},false]
["X089","Creek diversion - Vegetation maintenance",null,927.90381794237999,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB001-A'!$P:$P,1,FALSE))),AND($B92=$B91,F91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-A'!$P:$P,1,FALSE))),AND($B92=$B91,G91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-B'!$P:$P,1,FALSE))),AND($B92=$B91,H91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-C'!$P:$P,1,FALSE))),AND($B92=$B91,I91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-D'!$P:$P,1,FALSE))),AND($B92=$B91,J91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-E'!$P:$P,1,FALSE))),AND($B92=$B91,K91=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB002-F'!$P:$P,1,FALSE))),AND($B92=$B91,L91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB003-A'!$P:$P,1,FALSE))),AND($B92=$B91,M91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB003-B'!$P:$P,1,FALSE))),AND($B92=$B91,N91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB003-C'!$P:$P,1,FALSE))),AND($B92=$B91,O91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB003-D'!$P:$P,1,FALSE))),AND($B92=$B91,P91=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB003-E'!$P:$P,1,FALSE))),AND($B92=$B91,Q91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB004-A'!$P:$P,1,FALSE))),AND($B92=$B91,R91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB004-B'!$P:$P,1,FALSE))),AND($B92=$B91,S91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB004-C'!$P:$P,1,FALSE))),AND($B92=$B91,T91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB004-D'!$P:$P,1,FALSE))),AND($B92=$B91,U91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB004-E'!$P:$P,1,FALSE))),AND($B92=$B91,V91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-A'!$P:$P,1,FALSE))),AND($B92=$B91,W91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-B'!$P:$P,1,FALSE))),AND($B92=$B91,X91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-C'!$P:$P,1,FALSE))),AND($B92=$B91,Y91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-D'!$P:$P,1,FALSE))),AND($B92=$B91,Z91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-E'!$P:$P,1,FALSE))),AND($B92=$B91,AA91=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB005-F'!$P:$P,1,FALSE))),AND($B92=$B91,AB91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB006-A'!$P:$P,1,FALSE))),AND($B92=$B91,AC91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB006-B'!$P:$P,1,FALSE))),AND($B92=$B91,AD91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB007-A'!$P:$P,1,FALSE))),AND($B92=$B91,AE91=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A92,'WB007-B'!$P:$P,1,FALSE))),AND($B92=$B91,AF91=\"x\")),\"x\",\"\")","v":""},true]
["X090","Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)",null,233.58432110336179,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB001-A'!$P:$P,1,FALSE))),AND($B93=$B92,F92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-A'!$P:$P,1,FALSE))),AND($B93=$B92,G92=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-B'!$P:$P,1,FALSE))),AND($B93=$B92,H92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-C'!$P:$P,1,FALSE))),AND($B93=$B92,I92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-D'!$P:$P,1,FALSE))),AND($B93=$B92,J92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-E'!$P:$P,1,FALSE))),AND($B93=$B92,K92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB002-F'!$P:$P,1,FALSE))),AND($B93=$B92,L92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB003-A'!$P:$P,1,FALSE))),AND($B93=$B92,M92=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB003-B'!$P:$P,1,FALSE))),AND($B93=$B92,N92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB003-C'!$P:$P,1,FALSE))),AND($B93=$B92,O92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB003-D'!$P:$P,1,FALSE))),AND($B93=$B92,P92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB003-E'!$P:$P,1,FALSE))),AND($B93=$B92,Q92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB004-A'!$P:$P,1,FALSE))),AND($B93=$B92,R92=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB004-B'!$P:$P,1,FALSE))),AND($B93=$B92,S92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB004-C'!$P:$P,1,FALSE))),AND($B93=$B92,T92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB004-D'!$P:$P,1,FALSE))),AND($B93=$B92,U92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB004-E'!$P:$P,1,FALSE))),AND($B93=$B92,V92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-A'!$P:$P,1,FALSE))),AND($B93=$B92,W92=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-B'!$P:$P,1,FALSE))),AND($B93=$B92,X92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-C'!$P:$P,1,FALSE))),AND($B93=$B92,Y92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-D'!$P:$P,1,FALSE))),AND($B93=$B92,Z92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-E'!$P:$P,1,FALSE))),AND($B93=$B92,AA92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB005-F'!$P:$P,1,FALSE))),AND($B93=$B92,AB92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB006-A'!$P:$P,1,FALSE))),AND($B93=$B92,AC92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB006-B'!$P:$P,1,FALSE))),AND($B93=$B92,AD92=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB007-A'!$P:$P,1,FALSE))),AND($B93=$B92,AE92=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A93,'WB007-B'!$P:$P,1,FALSE))),AND($B93=$B92,AF92=\"x\")),\"x\",\"\")","v":""},true]
["X091","Demolish and remove ground level conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)",null,259.81306902386638,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB001-A'!$P:$P,1,FALSE))),AND($B94=$B93,F93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-A'!$P:$P,1,FALSE))),AND($B94=$B93,G93=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-B'!$P:$P,1,FALSE))),AND($B94=$B93,H93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-C'!$P:$P,1,FALSE))),AND($B94=$B93,I93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-D'!$P:$P,1,FALSE))),AND($B94=$B93,J93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-E'!$P:$P,1,FALSE))),AND($B94=$B93,K93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB002-F'!$P:$P,1,FALSE))),AND($B94=$B93,L93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB003-A'!$P:$P,1,FALSE))),AND($B94=$B93,M93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB003-B'!$P:$P,1,FALSE))),AND($B94=$B93,N93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB003-C'!$P:$P,1,FALSE))),AND($B94=$B93,O93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB003-D'!$P:$P,1,FALSE))),AND($B94=$B93,P93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB003-E'!$P:$P,1,FALSE))),AND($B94=$B93,Q93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB004-A'!$P:$P,1,FALSE))),AND($B94=$B93,R93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB004-B'!$P:$P,1,FALSE))),AND($B94=$B93,S93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB004-C'!$P:$P,1,FALSE))),AND($B94=$B93,T93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB004-D'!$P:$P,1,FALSE))),AND($B94=$B93,U93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB004-E'!$P:$P,1,FALSE))),AND($B94=$B93,V93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-A'!$P:$P,1,FALSE))),AND($B94=$B93,W93=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-B'!$P:$P,1,FALSE))),AND($B94=$B93,X93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-C'!$P:$P,1,FALSE))),AND($B94=$B93,Y93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-D'!$P:$P,1,FALSE))),AND($B94=$B93,Z93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-E'!$P:$P,1,FALSE))),AND($B94=$B93,AA93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB005-F'!$P:$P,1,FALSE))),AND($B94=$B93,AB93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB006-A'!$P:$P,1,FALSE))),AND($B94=$B93,AC93=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB006-B'!$P:$P,1,FALSE))),AND($B94=$B93,AD93=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB007-A'!$P:$P,1,FALSE))),AND($B94=$B93,AE93=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A94,'WB007-B'!$P:$P,1,FALSE))),AND($B94=$B93,AF93=\"x\")),\"x\",\"\")","v":""},true]
["X092","Demolish and remove industrial buildings such as workshops and large sheds ",null,233.58432110336179,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB001-A'!$P:$P,1,FALSE))),AND($B95=$B94,F94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-A'!$P:$P,1,FALSE))),AND($B95=$B94,G94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-B'!$P:$P,1,FALSE))),AND($B95=$B94,H94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-C'!$P:$P,1,FALSE))),AND($B95=$B94,I94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-D'!$P:$P,1,FALSE))),AND($B95=$B94,J94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-E'!$P:$P,1,FALSE))),AND($B95=$B94,K94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB002-F'!$P:$P,1,FALSE))),AND($B95=$B94,L94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB003-A'!$P:$P,1,FALSE))),AND($B95=$B94,M94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB003-B'!$P:$P,1,FALSE))),AND($B95=$B94,N94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB003-C'!$P:$P,1,FALSE))),AND($B95=$B94,O94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB003-D'!$P:$P,1,FALSE))),AND($B95=$B94,P94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB003-E'!$P:$P,1,FALSE))),AND($B95=$B94,Q94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB004-A'!$P:$P,1,FALSE))),AND($B95=$B94,R94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB004-B'!$P:$P,1,FALSE))),AND($B95=$B94,S94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB004-C'!$P:$P,1,FALSE))),AND($B95=$B94,T94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB004-D'!$P:$P,1,FALSE))),AND($B95=$B94,U94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB004-E'!$P:$P,1,FALSE))),AND($B95=$B94,V94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-A'!$P:$P,1,FALSE))),AND($B95=$B94,W94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-B'!$P:$P,1,FALSE))),AND($B95=$B94,X94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-C'!$P:$P,1,FALSE))),AND($B95=$B94,Y94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-D'!$P:$P,1,FALSE))),AND($B95=$B94,Z94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-E'!$P:$P,1,FALSE))),AND($B95=$B94,AA94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB005-F'!$P:$P,1,FALSE))),AND($B95=$B94,AB94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB006-A'!$P:$P,1,FALSE))),AND($B95=$B94,AC94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB006-B'!$P:$P,1,FALSE))),AND($B95=$B94,AD94=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB007-A'!$P:$P,1,FALSE))),AND($B95=$B94,AE94=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A95,'WB007-B'!$P:$P,1,FALSE))),AND($B95=$B94,AF94=\"x\")),\"x\",\"\")","v":""},true]
["X093","Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)",null,364.97550172400281,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB001-A'!$P:$P,1,FALSE))),AND($B96=$B95,F95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-A'!$P:$P,1,FALSE))),AND($B96=$B95,G95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-B'!$P:$P,1,FALSE))),AND($B96=$B95,H95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-C'!$P:$P,1,FALSE))),AND($B96=$B95,I95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-D'!$P:$P,1,FALSE))),AND($B96=$B95,J95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-E'!$P:$P,1,FALSE))),AND($B96=$B95,K95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB002-F'!$P:$P,1,FALSE))),AND($B96=$B95,L95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB003-A'!$P:$P,1,FALSE))),AND($B96=$B95,M95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB003-B'!$P:$P,1,FALSE))),AND($B96=$B95,N95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB003-C'!$P:$P,1,FALSE))),AND($B96=$B95,O95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB003-D'!$P:$P,1,FALSE))),AND($B96=$B95,P95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB003-E'!$P:$P,1,FALSE))),AND($B96=$B95,Q95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB004-A'!$P:$P,1,FALSE))),AND($B96=$B95,R95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB004-B'!$P:$P,1,FALSE))),AND($B96=$B95,S95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB004-C'!$P:$P,1,FALSE))),AND($B96=$B95,T95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB004-D'!$P:$P,1,FALSE))),AND($B96=$B95,U95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB004-E'!$P:$P,1,FALSE))),AND($B96=$B95,V95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-A'!$P:$P,1,FALSE))),AND($B96=$B95,W95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-B'!$P:$P,1,FALSE))),AND($B96=$B95,X95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-C'!$P:$P,1,FALSE))),AND($B96=$B95,Y95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-D'!$P:$P,1,FALSE))),AND($B96=$B95,Z95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-E'!$P:$P,1,FALSE))),AND($B96=$B95,AA95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB005-F'!$P:$P,1,FALSE))),AND($B96=$B95,AB95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB006-A'!$P:$P,1,FALSE))),AND($B96=$B95,AC95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB006-B'!$P:$P,1,FALSE))),AND($B96=$B95,AD95=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB007-A'!$P:$P,1,FALSE))),AND($B96=$B95,AE95=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A96,'WB007-B'!$P:$P,1,FALSE))),AND($B96=$B95,AF95=\"x\")),\"x\",\"\")","v":""},true]
["X094","Demolish and remove overland conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site).",null,457.7658835182408,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB001-A'!$P:$P,1,FALSE))),AND($B97=$B96,F96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-A'!$P:$P,1,FALSE))),AND($B97=$B96,G96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-B'!$P:$P,1,FALSE))),AND($B97=$B96,H96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-C'!$P:$P,1,FALSE))),AND($B97=$B96,I96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-D'!$P:$P,1,FALSE))),AND($B97=$B96,J96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-E'!$P:$P,1,FALSE))),AND($B97=$B96,K96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB002-F'!$P:$P,1,FALSE))),AND($B97=$B96,L96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB003-A'!$P:$P,1,FALSE))),AND($B97=$B96,M96=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB003-B'!$P:$P,1,FALSE))),AND($B97=$B96,N96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB003-C'!$P:$P,1,FALSE))),AND($B97=$B96,O96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB003-D'!$P:$P,1,FALSE))),AND($B97=$B96,P96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB003-E'!$P:$P,1,FALSE))),AND($B97=$B96,Q96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB004-A'!$P:$P,1,FALSE))),AND($B97=$B96,R96=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB004-B'!$P:$P,1,FALSE))),AND($B97=$B96,S96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB004-C'!$P:$P,1,FALSE))),AND($B97=$B96,T96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB004-D'!$P:$P,1,FALSE))),AND($B97=$B96,U96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB004-E'!$P:$P,1,FALSE))),AND($B97=$B96,V96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-A'!$P:$P,1,FALSE))),AND($B97=$B96,W96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-B'!$P:$P,1,FALSE))),AND($B97=$B96,X96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-C'!$P:$P,1,FALSE))),AND($B97=$B96,Y96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-D'!$P:$P,1,FALSE))),AND($B97=$B96,Z96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-E'!$P:$P,1,FALSE))),AND($B97=$B96,AA96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB005-F'!$P:$P,1,FALSE))),AND($B97=$B96,AB96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB006-A'!$P:$P,1,FALSE))),AND($B97=$B96,AC96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB006-B'!$P:$P,1,FALSE))),AND($B97=$B96,AD96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB007-A'!$P:$P,1,FALSE))),AND($B97=$B96,AE96=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A97,'WB007-B'!$P:$P,1,FALSE))),AND($B97=$B96,AF96=\"x\")),\"x\",\"\")","v":""},true]
["X095","Demolish and remove small buildings / tanks",null,102.19314048272078,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB001-A'!$P:$P,1,FALSE))),AND($B98=$B97,F97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-A'!$P:$P,1,FALSE))),AND($B98=$B97,G97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-B'!$P:$P,1,FALSE))),AND($B98=$B97,H97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-C'!$P:$P,1,FALSE))),AND($B98=$B97,I97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-D'!$P:$P,1,FALSE))),AND($B98=$B97,J97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-E'!$P:$P,1,FALSE))),AND($B98=$B97,K97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB002-F'!$P:$P,1,FALSE))),AND($B98=$B97,L97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB003-A'!$P:$P,1,FALSE))),AND($B98=$B97,M97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB003-B'!$P:$P,1,FALSE))),AND($B98=$B97,N97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB003-C'!$P:$P,1,FALSE))),AND($B98=$B97,O97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB003-D'!$P:$P,1,FALSE))),AND($B98=$B97,P97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB003-E'!$P:$P,1,FALSE))),AND($B98=$B97,Q97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB004-A'!$P:$P,1,FALSE))),AND($B98=$B97,R97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB004-B'!$P:$P,1,FALSE))),AND($B98=$B97,S97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB004-C'!$P:$P,1,FALSE))),AND($B98=$B97,T97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB004-D'!$P:$P,1,FALSE))),AND($B98=$B97,U97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB004-E'!$P:$P,1,FALSE))),AND($B98=$B97,V97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-A'!$P:$P,1,FALSE))),AND($B98=$B97,W97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-B'!$P:$P,1,FALSE))),AND($B98=$B97,X97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-C'!$P:$P,1,FALSE))),AND($B98=$B97,Y97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-D'!$P:$P,1,FALSE))),AND($B98=$B97,Z97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-E'!$P:$P,1,FALSE))),AND($B98=$B97,AA97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB005-F'!$P:$P,1,FALSE))),AND($B98=$B97,AB97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB006-A'!$P:$P,1,FALSE))),AND($B98=$B97,AC97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB006-B'!$P:$P,1,FALSE))),AND($B98=$B97,AD97=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB007-A'!$P:$P,1,FALSE))),AND($B98=$B97,AE97=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A98,'WB007-B'!$P:$P,1,FALSE))),AND($B98=$B97,AF97=\"x\")),\"x\",\"\")","v":""},true]
["X096","Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures).",null,"Select from List","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB001-A'!$P:$P,1,FALSE))),AND($B99=$B98,F98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-A'!$P:$P,1,FALSE))),AND($B99=$B98,G98=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-B'!$P:$P,1,FALSE))),AND($B99=$B98,H98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-C'!$P:$P,1,FALSE))),AND($B99=$B98,I98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-D'!$P:$P,1,FALSE))),AND($B99=$B98,J98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-E'!$P:$P,1,FALSE))),AND($B99=$B98,K98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB002-F'!$P:$P,1,FALSE))),AND($B99=$B98,L98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB003-A'!$P:$P,1,FALSE))),AND($B99=$B98,M98=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB003-B'!$P:$P,1,FALSE))),AND($B99=$B98,N98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB003-C'!$P:$P,1,FALSE))),AND($B99=$B98,O98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB003-D'!$P:$P,1,FALSE))),AND($B99=$B98,P98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB003-E'!$P:$P,1,FALSE))),AND($B99=$B98,Q98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB004-A'!$P:$P,1,FALSE))),AND($B99=$B98,R98=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB004-B'!$P:$P,1,FALSE))),AND($B99=$B98,S98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB004-C'!$P:$P,1,FALSE))),AND($B99=$B98,T98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB004-D'!$P:$P,1,FALSE))),AND($B99=$B98,U98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB004-E'!$P:$P,1,FALSE))),AND($B99=$B98,V98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-A'!$P:$P,1,FALSE))),AND($B99=$B98,W98=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-B'!$P:$P,1,FALSE))),AND($B99=$B98,X98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-C'!$P:$P,1,FALSE))),AND($B99=$B98,Y98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-D'!$P:$P,1,FALSE))),AND($B99=$B98,Z98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-E'!$P:$P,1,FALSE))),AND($B99=$B98,AA98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB005-F'!$P:$P,1,FALSE))),AND($B99=$B98,AB98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB006-A'!$P:$P,1,FALSE))),AND($B99=$B98,AC98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB006-B'!$P:$P,1,FALSE))),AND($B99=$B98,AD98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB007-A'!$P:$P,1,FALSE))),AND($B99=$B98,AE98=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A99,'WB007-B'!$P:$P,1,FALSE))),AND($B99=$B98,AF98=\"x\")),\"x\",\"\")","v":""},true]
["X097","Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures).","Small <=10m diameter",14599.020068960108,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB001-A'!$P:$P,1,FALSE))),AND($B100=$B99,F99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-A'!$P:$P,1,FALSE))),AND($B100=$B99,G99=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-B'!$P:$P,1,FALSE))),AND($B100=$B99,H99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-C'!$P:$P,1,FALSE))),AND($B100=$B99,I99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-D'!$P:$P,1,FALSE))),AND($B100=$B99,J99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-E'!$P:$P,1,FALSE))),AND($B100=$B99,K99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB002-F'!$P:$P,1,FALSE))),AND($B100=$B99,L99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB003-A'!$P:$P,1,FALSE))),AND($B100=$B99,M99=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB003-B'!$P:$P,1,FALSE))),AND($B100=$B99,N99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB003-C'!$P:$P,1,FALSE))),AND($B100=$B99,O99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB003-D'!$P:$P,1,FALSE))),AND($B100=$B99,P99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB003-E'!$P:$P,1,FALSE))),AND($B100=$B99,Q99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB004-A'!$P:$P,1,FALSE))),AND($B100=$B99,R99=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB004-B'!$P:$P,1,FALSE))),AND($B100=$B99,S99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB004-C'!$P:$P,1,FALSE))),AND($B100=$B99,T99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB004-D'!$P:$P,1,FALSE))),AND($B100=$B99,U99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB004-E'!$P:$P,1,FALSE))),AND($B100=$B99,V99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-A'!$P:$P,1,FALSE))),AND($B100=$B99,W99=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-B'!$P:$P,1,FALSE))),AND($B100=$B99,X99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-C'!$P:$P,1,FALSE))),AND($B100=$B99,Y99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-D'!$P:$P,1,FALSE))),AND($B100=$B99,Z99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-E'!$P:$P,1,FALSE))),AND($B100=$B99,AA99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB005-F'!$P:$P,1,FALSE))),AND($B100=$B99,AB99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB006-A'!$P:$P,1,FALSE))),AND($B100=$B99,AC99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB006-B'!$P:$P,1,FALSE))),AND($B100=$B99,AD99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB007-A'!$P:$P,1,FALSE))),AND($B100=$B99,AE99=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A100,'WB007-B'!$P:$P,1,FALSE))),AND($B100=$B99,AF99=\"x\")),\"x\",\"\")","v":""},true]
["X098","Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures).","Medium >10- 30m diameter",51096.570241360387,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB001-A'!$P:$P,1,FALSE))),AND($B101=$B100,F100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-A'!$P:$P,1,FALSE))),AND($B101=$B100,G100=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-B'!$P:$P,1,FALSE))),AND($B101=$B100,H100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-C'!$P:$P,1,FALSE))),AND($B101=$B100,I100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-D'!$P:$P,1,FALSE))),AND($B101=$B100,J100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-E'!$P:$P,1,FALSE))),AND($B101=$B100,K100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB002-F'!$P:$P,1,FALSE))),AND($B101=$B100,L100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB003-A'!$P:$P,1,FALSE))),AND($B101=$B100,M100=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB003-B'!$P:$P,1,FALSE))),AND($B101=$B100,N100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB003-C'!$P:$P,1,FALSE))),AND($B101=$B100,O100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB003-D'!$P:$P,1,FALSE))),AND($B101=$B100,P100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB003-E'!$P:$P,1,FALSE))),AND($B101=$B100,Q100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB004-A'!$P:$P,1,FALSE))),AND($B101=$B100,R100=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB004-B'!$P:$P,1,FALSE))),AND($B101=$B100,S100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB004-C'!$P:$P,1,FALSE))),AND($B101=$B100,T100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB004-D'!$P:$P,1,FALSE))),AND($B101=$B100,U100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB004-E'!$P:$P,1,FALSE))),AND($B101=$B100,V100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-A'!$P:$P,1,FALSE))),AND($B101=$B100,W100=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-B'!$P:$P,1,FALSE))),AND($B101=$B100,X100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-C'!$P:$P,1,FALSE))),AND($B101=$B100,Y100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-D'!$P:$P,1,FALSE))),AND($B101=$B100,Z100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-E'!$P:$P,1,FALSE))),AND($B101=$B100,AA100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB005-F'!$P:$P,1,FALSE))),AND($B101=$B100,AB100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB006-A'!$P:$P,1,FALSE))),AND($B101=$B100,AC100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB006-B'!$P:$P,1,FALSE))),AND($B101=$B100,AD100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB007-A'!$P:$P,1,FALSE))),AND($B101=$B100,AE100=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A101,'WB007-B'!$P:$P,1,FALSE))),AND($B101=$B100,AF100=\"x\")),\"x\",\"\")","v":""},true]
["X099","Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures).","Large > 30m diameter",109492.65051720083,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB001-A'!$P:$P,1,FALSE))),AND($B102=$B101,F101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-A'!$P:$P,1,FALSE))),AND($B102=$B101,G101=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-B'!$P:$P,1,FALSE))),AND($B102=$B101,H101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-C'!$P:$P,1,FALSE))),AND($B102=$B101,I101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-D'!$P:$P,1,FALSE))),AND($B102=$B101,J101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-E'!$P:$P,1,FALSE))),AND($B102=$B101,K101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB002-F'!$P:$P,1,FALSE))),AND($B102=$B101,L101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB003-A'!$P:$P,1,FALSE))),AND($B102=$B101,M101=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB003-B'!$P:$P,1,FALSE))),AND($B102=$B101,N101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB003-C'!$P:$P,1,FALSE))),AND($B102=$B101,O101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB003-D'!$P:$P,1,FALSE))),AND($B102=$B101,P101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB003-E'!$P:$P,1,FALSE))),AND($B102=$B101,Q101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB004-A'!$P:$P,1,FALSE))),AND($B102=$B101,R101=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB004-B'!$P:$P,1,FALSE))),AND($B102=$B101,S101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB004-C'!$P:$P,1,FALSE))),AND($B102=$B101,T101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB004-D'!$P:$P,1,FALSE))),AND($B102=$B101,U101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB004-E'!$P:$P,1,FALSE))),AND($B102=$B101,V101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-A'!$P:$P,1,FALSE))),AND($B102=$B101,W101=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-B'!$P:$P,1,FALSE))),AND($B102=$B101,X101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-C'!$P:$P,1,FALSE))),AND($B102=$B101,Y101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-D'!$P:$P,1,FALSE))),AND($B102=$B101,Z101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-E'!$P:$P,1,FALSE))),AND($B102=$B101,AA101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB005-F'!$P:$P,1,FALSE))),AND($B102=$B101,AB101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB006-A'!$P:$P,1,FALSE))),AND($B102=$B101,AC101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB006-B'!$P:$P,1,FALSE))),AND($B102=$B101,AD101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB007-A'!$P:$P,1,FALSE))),AND($B102=$B101,AE101=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A102,'WB007-B'!$P:$P,1,FALSE))),AND($B102=$B101,AF101=\"x\")),\"x\",\"\")","v":""},true]
["X100","De-watering Bores",null,364.97550172400281,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB001-A'!$P:$P,1,FALSE))),AND($B103=$B102,F102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-A'!$P:$P,1,FALSE))),AND($B103=$B102,G102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-B'!$P:$P,1,FALSE))),AND($B103=$B102,H102=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-C'!$P:$P,1,FALSE))),AND($B103=$B102,I102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-D'!$P:$P,1,FALSE))),AND($B103=$B102,J102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-E'!$P:$P,1,FALSE))),AND($B103=$B102,K102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB002-F'!$P:$P,1,FALSE))),AND($B103=$B102,L102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB003-A'!$P:$P,1,FALSE))),AND($B103=$B102,M102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB003-B'!$P:$P,1,FALSE))),AND($B103=$B102,N102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB003-C'!$P:$P,1,FALSE))),AND($B103=$B102,O102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB003-D'!$P:$P,1,FALSE))),AND($B103=$B102,P102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB003-E'!$P:$P,1,FALSE))),AND($B103=$B102,Q102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB004-A'!$P:$P,1,FALSE))),AND($B103=$B102,R102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB004-B'!$P:$P,1,FALSE))),AND($B103=$B102,S102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB004-C'!$P:$P,1,FALSE))),AND($B103=$B102,T102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB004-D'!$P:$P,1,FALSE))),AND($B103=$B102,U102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB004-E'!$P:$P,1,FALSE))),AND($B103=$B102,V102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-A'!$P:$P,1,FALSE))),AND($B103=$B102,W102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-B'!$P:$P,1,FALSE))),AND($B103=$B102,X102=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-C'!$P:$P,1,FALSE))),AND($B103=$B102,Y102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-D'!$P:$P,1,FALSE))),AND($B103=$B102,Z102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-E'!$P:$P,1,FALSE))),AND($B103=$B102,AA102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB005-F'!$P:$P,1,FALSE))),AND($B103=$B102,AB102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB006-A'!$P:$P,1,FALSE))),AND($B103=$B102,AC102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB006-B'!$P:$P,1,FALSE))),AND($B103=$B102,AD102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB007-A'!$P:$P,1,FALSE))),AND($B103=$B102,AE102=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A103,'WB007-B'!$P:$P,1,FALSE))),AND($B103=$B102,AF102=\"x\")),\"x\",\"\")","v":""},true]
["X101","Direct seeding/fertiliser (pasture grass species)",null,2365.0412511715381,"",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB001-A'!$P:$P,1,FALSE))),AND($B104=$B103,F103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-A'!$P:$P,1,FALSE))),AND($B104=$B103,G103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-B'!$P:$P,1,FALSE))),AND($B104=$B103,H103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-C'!$P:$P,1,FALSE))),AND($B104=$B103,I103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-D'!$P:$P,1,FALSE))),AND($B104=$B103,J103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-E'!$P:$P,1,FALSE))),AND($B104=$B103,K103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB002-F'!$P:$P,1,FALSE))),AND($B104=$B103,L103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB003-A'!$P:$P,1,FALSE))),AND($B104=$B103,M103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB003-B'!$P:$P,1,FALSE))),AND($B104=$B103,N103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB003-C'!$P:$P,1,FALSE))),AND($B104=$B103,O103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB003-D'!$P:$P,1,FALSE))),AND($B104=$B103,P103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB003-E'!$P:$P,1,FALSE))),AND($B104=$B103,Q103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB004-A'!$P:$P,1,FALSE))),AND($B104=$B103,R103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB004-B'!$P:$P,1,FALSE))),AND($B104=$B103,S103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB004-C'!$P:$P,1,FALSE))),AND($B104=$B103,T103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB004-D'!$P:$P,1,FALSE))),AND($B104=$B103,U103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB004-E'!$P:$P,1,FALSE))),AND($B104=$B103,V103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-A'!$P:$P,1,FALSE))),AND($B104=$B103,W103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-B'!$P:$P,1,FALSE))),AND($B104=$B103,X103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-C'!$P:$P,1,FALSE))),AND($B104=$B103,Y103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-D'!$P:$P,1,FALSE))),AND($B104=$B103,Z103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-E'!$P:$P,1,FALSE))),AND($B104=$B103,AA103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB005-F'!$P:$P,1,FALSE))),AND($B104=$B103,AB103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB006-A'!$P:$P,1,FALSE))),AND($B104=$B103,AC103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB006-B'!$P:$P,1,FALSE))),AND($B104=$B103,AD103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB007-A'!$P:$P,1,FALSE))),AND($B104=$B103,AE103=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A104,'WB007-B'!$P:$P,1,FALSE))),AND($B104=$B103,AF103=\"x\")),\"x\",\"\")","v":""},false]
["X102","Direct seeding/fertiliser (tree species)",null,3386.9726559987457,"",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB001-A'!$P:$P,1,FALSE))),AND($B105=$B104,F104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-A'!$P:$P,1,FALSE))),AND($B105=$B104,G104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-B'!$P:$P,1,FALSE))),AND($B105=$B104,H104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-C'!$P:$P,1,FALSE))),AND($B105=$B104,I104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-D'!$P:$P,1,FALSE))),AND($B105=$B104,J104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-E'!$P:$P,1,FALSE))),AND($B105=$B104,K104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB002-F'!$P:$P,1,FALSE))),AND($B105=$B104,L104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB003-A'!$P:$P,1,FALSE))),AND($B105=$B104,M104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB003-B'!$P:$P,1,FALSE))),AND($B105=$B104,N104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB003-C'!$P:$P,1,FALSE))),AND($B105=$B104,O104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB003-D'!$P:$P,1,FALSE))),AND($B105=$B104,P104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB003-E'!$P:$P,1,FALSE))),AND($B105=$B104,Q104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB004-A'!$P:$P,1,FALSE))),AND($B105=$B104,R104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB004-B'!$P:$P,1,FALSE))),AND($B105=$B104,S104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB004-C'!$P:$P,1,FALSE))),AND($B105=$B104,T104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB004-D'!$P:$P,1,FALSE))),AND($B105=$B104,U104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB004-E'!$P:$P,1,FALSE))),AND($B105=$B104,V104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-A'!$P:$P,1,FALSE))),AND($B105=$B104,W104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-B'!$P:$P,1,FALSE))),AND($B105=$B104,X104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-C'!$P:$P,1,FALSE))),AND($B105=$B104,Y104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-D'!$P:$P,1,FALSE))),AND($B105=$B104,Z104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-E'!$P:$P,1,FALSE))),AND($B105=$B104,AA104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB005-F'!$P:$P,1,FALSE))),AND($B105=$B104,AB104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB006-A'!$P:$P,1,FALSE))),AND($B105=$B104,AC104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB006-B'!$P:$P,1,FALSE))),AND($B105=$B104,AD104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB007-A'!$P:$P,1,FALSE))),AND($B105=$B104,AE104=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A105,'WB007-B'!$P:$P,1,FALSE))),AND($B105=$B104,AF104=\"x\")),\"x\",\"\")","v":""},false]
["X103","Dirty Water Dams (include all structures)  (Drain and remove sediments from the floor of the dam to enable it to be converted into clean water structure).",null,5.4746325258600415,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB001-A'!$P:$P,1,FALSE))),AND($B106=$B105,F105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-A'!$P:$P,1,FALSE))),AND($B106=$B105,G105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-B'!$P:$P,1,FALSE))),AND($B106=$B105,H105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-C'!$P:$P,1,FALSE))),AND($B106=$B105,I105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-D'!$P:$P,1,FALSE))),AND($B106=$B105,J105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-E'!$P:$P,1,FALSE))),AND($B106=$B105,K105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB002-F'!$P:$P,1,FALSE))),AND($B106=$B105,L105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB003-A'!$P:$P,1,FALSE))),AND($B106=$B105,M105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB003-B'!$P:$P,1,FALSE))),AND($B106=$B105,N105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB003-C'!$P:$P,1,FALSE))),AND($B106=$B105,O105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB003-D'!$P:$P,1,FALSE))),AND($B106=$B105,P105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB003-E'!$P:$P,1,FALSE))),AND($B106=$B105,Q105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB004-A'!$P:$P,1,FALSE))),AND($B106=$B105,R105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB004-B'!$P:$P,1,FALSE))),AND($B106=$B105,S105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB004-C'!$P:$P,1,FALSE))),AND($B106=$B105,T105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB004-D'!$P:$P,1,FALSE))),AND($B106=$B105,U105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB004-E'!$P:$P,1,FALSE))),AND($B106=$B105,V105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-A'!$P:$P,1,FALSE))),AND($B106=$B105,W105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-B'!$P:$P,1,FALSE))),AND($B106=$B105,X105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-C'!$P:$P,1,FALSE))),AND($B106=$B105,Y105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-D'!$P:$P,1,FALSE))),AND($B106=$B105,Z105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-E'!$P:$P,1,FALSE))),AND($B106=$B105,AA105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB005-F'!$P:$P,1,FALSE))),AND($B106=$B105,AB105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB006-A'!$P:$P,1,FALSE))),AND($B106=$B105,AC105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB006-B'!$P:$P,1,FALSE))),AND($B106=$B105,AD105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB007-A'!$P:$P,1,FALSE))),AND($B106=$B105,AE105=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A106,'WB007-B'!$P:$P,1,FALSE))),AND($B106=$B105,AF105=\"x\")),\"x\",\"\")","v":""},false]
["X104","Disconnect electricity supply",null,900,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB001-A'!$P:$P,1,FALSE))),AND($B107=$B106,F106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-A'!$P:$P,1,FALSE))),AND($B107=$B106,G106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-B'!$P:$P,1,FALSE))),AND($B107=$B106,H106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-C'!$P:$P,1,FALSE))),AND($B107=$B106,I106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-D'!$P:$P,1,FALSE))),AND($B107=$B106,J106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-E'!$P:$P,1,FALSE))),AND($B107=$B106,K106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB002-F'!$P:$P,1,FALSE))),AND($B107=$B106,L106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB003-A'!$P:$P,1,FALSE))),AND($B107=$B106,M106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB003-B'!$P:$P,1,FALSE))),AND($B107=$B106,N106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB003-C'!$P:$P,1,FALSE))),AND($B107=$B106,O106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB003-D'!$P:$P,1,FALSE))),AND($B107=$B106,P106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB003-E'!$P:$P,1,FALSE))),AND($B107=$B106,Q106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB004-A'!$P:$P,1,FALSE))),AND($B107=$B106,R106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB004-B'!$P:$P,1,FALSE))),AND($B107=$B106,S106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB004-C'!$P:$P,1,FALSE))),AND($B107=$B106,T106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB004-D'!$P:$P,1,FALSE))),AND($B107=$B106,U106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB004-E'!$P:$P,1,FALSE))),AND($B107=$B106,V106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-A'!$P:$P,1,FALSE))),AND($B107=$B106,W106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-B'!$P:$P,1,FALSE))),AND($B107=$B106,X106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-C'!$P:$P,1,FALSE))),AND($B107=$B106,Y106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-D'!$P:$P,1,FALSE))),AND($B107=$B106,Z106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-E'!$P:$P,1,FALSE))),AND($B107=$B106,AA106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB005-F'!$P:$P,1,FALSE))),AND($B107=$B106,AB106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB006-A'!$P:$P,1,FALSE))),AND($B107=$B106,AC106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB006-B'!$P:$P,1,FALSE))),AND($B107=$B106,AD106=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB007-A'!$P:$P,1,FALSE))),AND($B107=$B106,AE106=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A107,'WB007-B'!$P:$P,1,FALSE))),AND($B107=$B106,AF106=\"x\")),\"x\",\"\")","v":""},true]
["X105","Disconnect and terminate services",null,7299.5100344800539,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB001-A'!$P:$P,1,FALSE))),AND($B108=$B107,F107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-A'!$P:$P,1,FALSE))),AND($B108=$B107,G107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-B'!$P:$P,1,FALSE))),AND($B108=$B107,H107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-C'!$P:$P,1,FALSE))),AND($B108=$B107,I107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-D'!$P:$P,1,FALSE))),AND($B108=$B107,J107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-E'!$P:$P,1,FALSE))),AND($B108=$B107,K107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB002-F'!$P:$P,1,FALSE))),AND($B108=$B107,L107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB003-A'!$P:$P,1,FALSE))),AND($B108=$B107,M107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB003-B'!$P:$P,1,FALSE))),AND($B108=$B107,N107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB003-C'!$P:$P,1,FALSE))),AND($B108=$B107,O107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB003-D'!$P:$P,1,FALSE))),AND($B108=$B107,P107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB003-E'!$P:$P,1,FALSE))),AND($B108=$B107,Q107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB004-A'!$P:$P,1,FALSE))),AND($B108=$B107,R107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB004-B'!$P:$P,1,FALSE))),AND($B108=$B107,S107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB004-C'!$P:$P,1,FALSE))),AND($B108=$B107,T107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB004-D'!$P:$P,1,FALSE))),AND($B108=$B107,U107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB004-E'!$P:$P,1,FALSE))),AND($B108=$B107,V107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-A'!$P:$P,1,FALSE))),AND($B108=$B107,W107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-B'!$P:$P,1,FALSE))),AND($B108=$B107,X107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-C'!$P:$P,1,FALSE))),AND($B108=$B107,Y107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-D'!$P:$P,1,FALSE))),AND($B108=$B107,Z107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-E'!$P:$P,1,FALSE))),AND($B108=$B107,AA107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB005-F'!$P:$P,1,FALSE))),AND($B108=$B107,AB107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB006-A'!$P:$P,1,FALSE))),AND($B108=$B107,AC107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB006-B'!$P:$P,1,FALSE))),AND($B108=$B107,AD107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB007-A'!$P:$P,1,FALSE))),AND($B108=$B107,AE107=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A108,'WB007-B'!$P:$P,1,FALSE))),AND($B108=$B107,AF107=\"x\")),\"x\",\"\")","v":""},false]
["X106","Do you have a documented Mine Closure & Decommissioning Strategy? If no this item applies.",null,51096.570241360387,"",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB001-A'!$P:$P,1,FALSE))),AND($B109=$B108,F108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-A'!$P:$P,1,FALSE))),AND($B109=$B108,G108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-B'!$P:$P,1,FALSE))),AND($B109=$B108,H108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-C'!$P:$P,1,FALSE))),AND($B109=$B108,I108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-D'!$P:$P,1,FALSE))),AND($B109=$B108,J108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-E'!$P:$P,1,FALSE))),AND($B109=$B108,K108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB002-F'!$P:$P,1,FALSE))),AND($B109=$B108,L108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB003-A'!$P:$P,1,FALSE))),AND($B109=$B108,M108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB003-B'!$P:$P,1,FALSE))),AND($B109=$B108,N108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB003-C'!$P:$P,1,FALSE))),AND($B109=$B108,O108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB003-D'!$P:$P,1,FALSE))),AND($B109=$B108,P108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB003-E'!$P:$P,1,FALSE))),AND($B109=$B108,Q108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB004-A'!$P:$P,1,FALSE))),AND($B109=$B108,R108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB004-B'!$P:$P,1,FALSE))),AND($B109=$B108,S108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB004-C'!$P:$P,1,FALSE))),AND($B109=$B108,T108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB004-D'!$P:$P,1,FALSE))),AND($B109=$B108,U108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB004-E'!$P:$P,1,FALSE))),AND($B109=$B108,V108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-A'!$P:$P,1,FALSE))),AND($B109=$B108,W108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-B'!$P:$P,1,FALSE))),AND($B109=$B108,X108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-C'!$P:$P,1,FALSE))),AND($B109=$B108,Y108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-D'!$P:$P,1,FALSE))),AND($B109=$B108,Z108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-E'!$P:$P,1,FALSE))),AND($B109=$B108,AA108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB005-F'!$P:$P,1,FALSE))),AND($B109=$B108,AB108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB006-A'!$P:$P,1,FALSE))),AND($B109=$B108,AC108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB006-B'!$P:$P,1,FALSE))),AND($B109=$B108,AD108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB007-A'!$P:$P,1,FALSE))),AND($B109=$B108,AE108=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A109,'WB007-B'!$P:$P,1,FALSE))),AND($B109=$B108,AF108=\"x\")),\"x\",\"\")","v":""},false]
["X107","Drill & Blast  faces to make safe.                 ",null,1.0219314048272077,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB001-A'!$P:$P,1,FALSE))),AND($B110=$B109,F109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-A'!$P:$P,1,FALSE))),AND($B110=$B109,G109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-B'!$P:$P,1,FALSE))),AND($B110=$B109,H109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-C'!$P:$P,1,FALSE))),AND($B110=$B109,I109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-D'!$P:$P,1,FALSE))),AND($B110=$B109,J109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-E'!$P:$P,1,FALSE))),AND($B110=$B109,K109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB002-F'!$P:$P,1,FALSE))),AND($B110=$B109,L109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB003-A'!$P:$P,1,FALSE))),AND($B110=$B109,M109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB003-B'!$P:$P,1,FALSE))),AND($B110=$B109,N109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB003-C'!$P:$P,1,FALSE))),AND($B110=$B109,O109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB003-D'!$P:$P,1,FALSE))),AND($B110=$B109,P109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB003-E'!$P:$P,1,FALSE))),AND($B110=$B109,Q109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB004-A'!$P:$P,1,FALSE))),AND($B110=$B109,R109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB004-B'!$P:$P,1,FALSE))),AND($B110=$B109,S109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB004-C'!$P:$P,1,FALSE))),AND($B110=$B109,T109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB004-D'!$P:$P,1,FALSE))),AND($B110=$B109,U109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB004-E'!$P:$P,1,FALSE))),AND($B110=$B109,V109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-A'!$P:$P,1,FALSE))),AND($B110=$B109,W109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-B'!$P:$P,1,FALSE))),AND($B110=$B109,X109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-C'!$P:$P,1,FALSE))),AND($B110=$B109,Y109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-D'!$P:$P,1,FALSE))),AND($B110=$B109,Z109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-E'!$P:$P,1,FALSE))),AND($B110=$B109,AA109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB005-F'!$P:$P,1,FALSE))),AND($B110=$B109,AB109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB006-A'!$P:$P,1,FALSE))),AND($B110=$B109,AC109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB006-B'!$P:$P,1,FALSE))),AND($B110=$B109,AD109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB007-A'!$P:$P,1,FALSE))),AND($B110=$B109,AE109=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A110,'WB007-B'!$P:$P,1,FALSE))),AND($B110=$B109,AF109=\"x\")),\"x\",\"\")","v":""},false]
["X108","Engineering treatment to stabilise the faces on the benches (compaction of the backfill)",null,1.824877508620014,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB001-A'!$P:$P,1,FALSE))),AND($B111=$B110,F110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-A'!$P:$P,1,FALSE))),AND($B111=$B110,G110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-B'!$P:$P,1,FALSE))),AND($B111=$B110,H110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-C'!$P:$P,1,FALSE))),AND($B111=$B110,I110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-D'!$P:$P,1,FALSE))),AND($B111=$B110,J110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-E'!$P:$P,1,FALSE))),AND($B111=$B110,K110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB002-F'!$P:$P,1,FALSE))),AND($B111=$B110,L110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB003-A'!$P:$P,1,FALSE))),AND($B111=$B110,M110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB003-B'!$P:$P,1,FALSE))),AND($B111=$B110,N110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB003-C'!$P:$P,1,FALSE))),AND($B111=$B110,O110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB003-D'!$P:$P,1,FALSE))),AND($B111=$B110,P110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB003-E'!$P:$P,1,FALSE))),AND($B111=$B110,Q110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB004-A'!$P:$P,1,FALSE))),AND($B111=$B110,R110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB004-B'!$P:$P,1,FALSE))),AND($B111=$B110,S110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB004-C'!$P:$P,1,FALSE))),AND($B111=$B110,T110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB004-D'!$P:$P,1,FALSE))),AND($B111=$B110,U110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB004-E'!$P:$P,1,FALSE))),AND($B111=$B110,V110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-A'!$P:$P,1,FALSE))),AND($B111=$B110,W110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-B'!$P:$P,1,FALSE))),AND($B111=$B110,X110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-C'!$P:$P,1,FALSE))),AND($B111=$B110,Y110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-D'!$P:$P,1,FALSE))),AND($B111=$B110,Z110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-E'!$P:$P,1,FALSE))),AND($B111=$B110,AA110=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB005-F'!$P:$P,1,FALSE))),AND($B111=$B110,AB110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB006-A'!$P:$P,1,FALSE))),AND($B111=$B110,AC110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB006-B'!$P:$P,1,FALSE))),AND($B111=$B110,AD110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB007-A'!$P:$P,1,FALSE))),AND($B111=$B110,AE110=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A111,'WB007-B'!$P:$P,1,FALSE))),AND($B111=$B110,AF110=\"x\")),\"x\",\"\")","v":""},true]
["X109","Erect a 6' chain mesh security fence around the adit to restrict access to the site where the adit can not be backfilled.",null,72.995100344800548,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB001-A'!$P:$P,1,FALSE))),AND($B112=$B111,F111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-A'!$P:$P,1,FALSE))),AND($B112=$B111,G111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-B'!$P:$P,1,FALSE))),AND($B112=$B111,H111=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-C'!$P:$P,1,FALSE))),AND($B112=$B111,I111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-D'!$P:$P,1,FALSE))),AND($B112=$B111,J111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-E'!$P:$P,1,FALSE))),AND($B112=$B111,K111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB002-F'!$P:$P,1,FALSE))),AND($B112=$B111,L111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB003-A'!$P:$P,1,FALSE))),AND($B112=$B111,M111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB003-B'!$P:$P,1,FALSE))),AND($B112=$B111,N111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB003-C'!$P:$P,1,FALSE))),AND($B112=$B111,O111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB003-D'!$P:$P,1,FALSE))),AND($B112=$B111,P111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB003-E'!$P:$P,1,FALSE))),AND($B112=$B111,Q111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB004-A'!$P:$P,1,FALSE))),AND($B112=$B111,R111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB004-B'!$P:$P,1,FALSE))),AND($B112=$B111,S111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB004-C'!$P:$P,1,FALSE))),AND($B112=$B111,T111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB004-D'!$P:$P,1,FALSE))),AND($B112=$B111,U111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB004-E'!$P:$P,1,FALSE))),AND($B112=$B111,V111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-A'!$P:$P,1,FALSE))),AND($B112=$B111,W111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-B'!$P:$P,1,FALSE))),AND($B112=$B111,X111=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-C'!$P:$P,1,FALSE))),AND($B112=$B111,Y111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-D'!$P:$P,1,FALSE))),AND($B112=$B111,Z111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-E'!$P:$P,1,FALSE))),AND($B112=$B111,AA111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB005-F'!$P:$P,1,FALSE))),AND($B112=$B111,AB111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB006-A'!$P:$P,1,FALSE))),AND($B112=$B111,AC111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB006-B'!$P:$P,1,FALSE))),AND($B112=$B111,AD111=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB007-A'!$P:$P,1,FALSE))),AND($B112=$B111,AE111=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A112,'WB007-B'!$P:$P,1,FALSE))),AND($B112=$B111,AF111=\"x\")),\"x\",\"\")","v":""},true]
["X110","Erect a 6' chain mesh security fence around the adit to restrict access to the site where the shaft can not be backfilled.",null,72.995100344800548,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB001-A'!$P:$P,1,FALSE))),AND($B113=$B112,F112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-A'!$P:$P,1,FALSE))),AND($B113=$B112,G112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-B'!$P:$P,1,FALSE))),AND($B113=$B112,H112=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-C'!$P:$P,1,FALSE))),AND($B113=$B112,I112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-D'!$P:$P,1,FALSE))),AND($B113=$B112,J112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-E'!$P:$P,1,FALSE))),AND($B113=$B112,K112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB002-F'!$P:$P,1,FALSE))),AND($B113=$B112,L112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB003-A'!$P:$P,1,FALSE))),AND($B113=$B112,M112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB003-B'!$P:$P,1,FALSE))),AND($B113=$B112,N112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB003-C'!$P:$P,1,FALSE))),AND($B113=$B112,O112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB003-D'!$P:$P,1,FALSE))),AND($B113=$B112,P112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB003-E'!$P:$P,1,FALSE))),AND($B113=$B112,Q112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB004-A'!$P:$P,1,FALSE))),AND($B113=$B112,R112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB004-B'!$P:$P,1,FALSE))),AND($B113=$B112,S112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB004-C'!$P:$P,1,FALSE))),AND($B113=$B112,T112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB004-D'!$P:$P,1,FALSE))),AND($B113=$B112,U112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB004-E'!$P:$P,1,FALSE))),AND($B113=$B112,V112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-A'!$P:$P,1,FALSE))),AND($B113=$B112,W112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-B'!$P:$P,1,FALSE))),AND($B113=$B112,X112=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-C'!$P:$P,1,FALSE))),AND($B113=$B112,Y112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-D'!$P:$P,1,FALSE))),AND($B113=$B112,Z112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-E'!$P:$P,1,FALSE))),AND($B113=$B112,AA112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB005-F'!$P:$P,1,FALSE))),AND($B113=$B112,AB112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB006-A'!$P:$P,1,FALSE))),AND($B113=$B112,AC112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB006-B'!$P:$P,1,FALSE))),AND($B113=$B112,AD112=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB007-A'!$P:$P,1,FALSE))),AND($B113=$B112,AE112=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A113,'WB007-B'!$P:$P,1,FALSE))),AND($B113=$B112,AF112=\"x\")),\"x\",\"\")","v":""},true]
["X111","Erect a 6' chain mesh security fence around the top face where the final pit will include steep faces",null,72.995100344800548,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB001-A'!$P:$P,1,FALSE))),AND($B114=$B113,F113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-A'!$P:$P,1,FALSE))),AND($B114=$B113,G113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-B'!$P:$P,1,FALSE))),AND($B114=$B113,H113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-C'!$P:$P,1,FALSE))),AND($B114=$B113,I113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-D'!$P:$P,1,FALSE))),AND($B114=$B113,J113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-E'!$P:$P,1,FALSE))),AND($B114=$B113,K113=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB002-F'!$P:$P,1,FALSE))),AND($B114=$B113,L113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB003-A'!$P:$P,1,FALSE))),AND($B114=$B113,M113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB003-B'!$P:$P,1,FALSE))),AND($B114=$B113,N113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB003-C'!$P:$P,1,FALSE))),AND($B114=$B113,O113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB003-D'!$P:$P,1,FALSE))),AND($B114=$B113,P113=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB003-E'!$P:$P,1,FALSE))),AND($B114=$B113,Q113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB004-A'!$P:$P,1,FALSE))),AND($B114=$B113,R113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB004-B'!$P:$P,1,FALSE))),AND($B114=$B113,S113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB004-C'!$P:$P,1,FALSE))),AND($B114=$B113,T113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB004-D'!$P:$P,1,FALSE))),AND($B114=$B113,U113=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB004-E'!$P:$P,1,FALSE))),AND($B114=$B113,V113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-A'!$P:$P,1,FALSE))),AND($B114=$B113,W113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-B'!$P:$P,1,FALSE))),AND($B114=$B113,X113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-C'!$P:$P,1,FALSE))),AND($B114=$B113,Y113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-D'!$P:$P,1,FALSE))),AND($B114=$B113,Z113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-E'!$P:$P,1,FALSE))),AND($B114=$B113,AA113=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB005-F'!$P:$P,1,FALSE))),AND($B114=$B113,AB113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB006-A'!$P:$P,1,FALSE))),AND($B114=$B113,AC113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB006-B'!$P:$P,1,FALSE))),AND($B114=$B113,AD113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB007-A'!$P:$P,1,FALSE))),AND($B114=$B113,AE113=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A114,'WB007-B'!$P:$P,1,FALSE))),AND($B114=$B113,AF113=\"x\")),\"x\",\"\")","v":""},true]
["X112","Fill and cap exploration bores",null,364.97550172400281,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB001-A'!$P:$P,1,FALSE))),AND($B115=$B114,F114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-A'!$P:$P,1,FALSE))),AND($B115=$B114,G114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-B'!$P:$P,1,FALSE))),AND($B115=$B114,H114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-C'!$P:$P,1,FALSE))),AND($B115=$B114,I114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-D'!$P:$P,1,FALSE))),AND($B115=$B114,J114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-E'!$P:$P,1,FALSE))),AND($B115=$B114,K114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB002-F'!$P:$P,1,FALSE))),AND($B115=$B114,L114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB003-A'!$P:$P,1,FALSE))),AND($B115=$B114,M114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB003-B'!$P:$P,1,FALSE))),AND($B115=$B114,N114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB003-C'!$P:$P,1,FALSE))),AND($B115=$B114,O114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB003-D'!$P:$P,1,FALSE))),AND($B115=$B114,P114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB003-E'!$P:$P,1,FALSE))),AND($B115=$B114,Q114=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB004-A'!$P:$P,1,FALSE))),AND($B115=$B114,R114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB004-B'!$P:$P,1,FALSE))),AND($B115=$B114,S114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB004-C'!$P:$P,1,FALSE))),AND($B115=$B114,T114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB004-D'!$P:$P,1,FALSE))),AND($B115=$B114,U114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB004-E'!$P:$P,1,FALSE))),AND($B115=$B114,V114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-A'!$P:$P,1,FALSE))),AND($B115=$B114,W114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-B'!$P:$P,1,FALSE))),AND($B115=$B114,X114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-C'!$P:$P,1,FALSE))),AND($B115=$B114,Y114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-D'!$P:$P,1,FALSE))),AND($B115=$B114,Z114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-E'!$P:$P,1,FALSE))),AND($B115=$B114,AA114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB005-F'!$P:$P,1,FALSE))),AND($B115=$B114,AB114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB006-A'!$P:$P,1,FALSE))),AND($B115=$B114,AC114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB006-B'!$P:$P,1,FALSE))),AND($B115=$B114,AD114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB007-A'!$P:$P,1,FALSE))),AND($B115=$B114,AE114=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A115,'WB007-B'!$P:$P,1,FALSE))),AND($B115=$B114,AF114=\"x\")),\"x\",\"\")","v":""},true]
["X113","Final trim, rock rake & deep rip",null,1124.1245453099284,"",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB001-A'!$P:$P,1,FALSE))),AND($B116=$B115,F115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-A'!$P:$P,1,FALSE))),AND($B116=$B115,G115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-B'!$P:$P,1,FALSE))),AND($B116=$B115,H115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-C'!$P:$P,1,FALSE))),AND($B116=$B115,I115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-D'!$P:$P,1,FALSE))),AND($B116=$B115,J115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-E'!$P:$P,1,FALSE))),AND($B116=$B115,K115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB002-F'!$P:$P,1,FALSE))),AND($B116=$B115,L115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB003-A'!$P:$P,1,FALSE))),AND($B116=$B115,M115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB003-B'!$P:$P,1,FALSE))),AND($B116=$B115,N115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB003-C'!$P:$P,1,FALSE))),AND($B116=$B115,O115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB003-D'!$P:$P,1,FALSE))),AND($B116=$B115,P115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB003-E'!$P:$P,1,FALSE))),AND($B116=$B115,Q115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB004-A'!$P:$P,1,FALSE))),AND($B116=$B115,R115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB004-B'!$P:$P,1,FALSE))),AND($B116=$B115,S115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB004-C'!$P:$P,1,FALSE))),AND($B116=$B115,T115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB004-D'!$P:$P,1,FALSE))),AND($B116=$B115,U115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB004-E'!$P:$P,1,FALSE))),AND($B116=$B115,V115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-A'!$P:$P,1,FALSE))),AND($B116=$B115,W115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-B'!$P:$P,1,FALSE))),AND($B116=$B115,X115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-C'!$P:$P,1,FALSE))),AND($B116=$B115,Y115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-D'!$P:$P,1,FALSE))),AND($B116=$B115,Z115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-E'!$P:$P,1,FALSE))),AND($B116=$B115,AA115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB005-F'!$P:$P,1,FALSE))),AND($B116=$B115,AB115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB006-A'!$P:$P,1,FALSE))),AND($B116=$B115,AC115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB006-B'!$P:$P,1,FALSE))),AND($B116=$B115,AD115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB007-A'!$P:$P,1,FALSE))),AND($B116=$B115,AE115=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A116,'WB007-B'!$P:$P,1,FALSE))),AND($B116=$B115,AF115=\"x\")),\"x\",\"\")","v":""},false]
["X114","Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies",null,18558.076358847597,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB001-A'!$P:$P,1,FALSE))),AND($B117=$B116,F116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-A'!$P:$P,1,FALSE))),AND($B117=$B116,G116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-B'!$P:$P,1,FALSE))),AND($B117=$B116,H116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-C'!$P:$P,1,FALSE))),AND($B117=$B116,I116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-D'!$P:$P,1,FALSE))),AND($B117=$B116,J116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-E'!$P:$P,1,FALSE))),AND($B117=$B116,K116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB002-F'!$P:$P,1,FALSE))),AND($B117=$B116,L116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB003-A'!$P:$P,1,FALSE))),AND($B117=$B116,M116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB003-B'!$P:$P,1,FALSE))),AND($B117=$B116,N116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB003-C'!$P:$P,1,FALSE))),AND($B117=$B116,O116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB003-D'!$P:$P,1,FALSE))),AND($B117=$B116,P116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB003-E'!$P:$P,1,FALSE))),AND($B117=$B116,Q116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB004-A'!$P:$P,1,FALSE))),AND($B117=$B116,R116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB004-B'!$P:$P,1,FALSE))),AND($B117=$B116,S116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB004-C'!$P:$P,1,FALSE))),AND($B117=$B116,T116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB004-D'!$P:$P,1,FALSE))),AND($B117=$B116,U116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB004-E'!$P:$P,1,FALSE))),AND($B117=$B116,V116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-A'!$P:$P,1,FALSE))),AND($B117=$B116,W116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-B'!$P:$P,1,FALSE))),AND($B117=$B116,X116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-C'!$P:$P,1,FALSE))),AND($B117=$B116,Y116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-D'!$P:$P,1,FALSE))),AND($B117=$B116,Z116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-E'!$P:$P,1,FALSE))),AND($B117=$B116,AA116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB005-F'!$P:$P,1,FALSE))),AND($B117=$B116,AB116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB006-A'!$P:$P,1,FALSE))),AND($B117=$B116,AC116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB006-B'!$P:$P,1,FALSE))),AND($B117=$B116,AD116=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB007-A'!$P:$P,1,FALSE))),AND($B117=$B116,AE116=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A117,'WB007-B'!$P:$P,1,FALSE))),AND($B117=$B116,AF116=\"x\")),\"x\",\"\")","v":""},true]
["X115","Install gate or grill over the adit (ie. Where site might be used by bats).",null,2119.596,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB001-A'!$P:$P,1,FALSE))),AND($B118=$B117,F117=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-A'!$P:$P,1,FALSE))),AND($B118=$B117,G117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-B'!$P:$P,1,FALSE))),AND($B118=$B117,H117=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-C'!$P:$P,1,FALSE))),AND($B118=$B117,I117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-D'!$P:$P,1,FALSE))),AND($B118=$B117,J117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-E'!$P:$P,1,FALSE))),AND($B118=$B117,K117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB002-F'!$P:$P,1,FALSE))),AND($B118=$B117,L117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB003-A'!$P:$P,1,FALSE))),AND($B118=$B117,M117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB003-B'!$P:$P,1,FALSE))),AND($B118=$B117,N117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB003-C'!$P:$P,1,FALSE))),AND($B118=$B117,O117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB003-D'!$P:$P,1,FALSE))),AND($B118=$B117,P117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB003-E'!$P:$P,1,FALSE))),AND($B118=$B117,Q117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB004-A'!$P:$P,1,FALSE))),AND($B118=$B117,R117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB004-B'!$P:$P,1,FALSE))),AND($B118=$B117,S117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB004-C'!$P:$P,1,FALSE))),AND($B118=$B117,T117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB004-D'!$P:$P,1,FALSE))),AND($B118=$B117,U117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB004-E'!$P:$P,1,FALSE))),AND($B118=$B117,V117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-A'!$P:$P,1,FALSE))),AND($B118=$B117,W117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-B'!$P:$P,1,FALSE))),AND($B118=$B117,X117=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-C'!$P:$P,1,FALSE))),AND($B118=$B117,Y117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-D'!$P:$P,1,FALSE))),AND($B118=$B117,Z117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-E'!$P:$P,1,FALSE))),AND($B118=$B117,AA117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB005-F'!$P:$P,1,FALSE))),AND($B118=$B117,AB117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB006-A'!$P:$P,1,FALSE))),AND($B118=$B117,AC117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB006-B'!$P:$P,1,FALSE))),AND($B118=$B117,AD117=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB007-A'!$P:$P,1,FALSE))),AND($B118=$B117,AE117=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A118,'WB007-B'!$P:$P,1,FALSE))),AND($B118=$B117,AF117=\"x\")),\"x\",\"\")","v":""},true]
["X116","Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF.",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB001-A'!$P:$P,1,FALSE))),AND($B119=$B118,F118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-A'!$P:$P,1,FALSE))),AND($B119=$B118,G118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-B'!$P:$P,1,FALSE))),AND($B119=$B118,H118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-C'!$P:$P,1,FALSE))),AND($B119=$B118,I118=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-D'!$P:$P,1,FALSE))),AND($B119=$B118,J118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-E'!$P:$P,1,FALSE))),AND($B119=$B118,K118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB002-F'!$P:$P,1,FALSE))),AND($B119=$B118,L118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB003-A'!$P:$P,1,FALSE))),AND($B119=$B118,M118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB003-B'!$P:$P,1,FALSE))),AND($B119=$B118,N118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB003-C'!$P:$P,1,FALSE))),AND($B119=$B118,O118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB003-D'!$P:$P,1,FALSE))),AND($B119=$B118,P118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB003-E'!$P:$P,1,FALSE))),AND($B119=$B118,Q118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB004-A'!$P:$P,1,FALSE))),AND($B119=$B118,R118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB004-B'!$P:$P,1,FALSE))),AND($B119=$B118,S118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB004-C'!$P:$P,1,FALSE))),AND($B119=$B118,T118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB004-D'!$P:$P,1,FALSE))),AND($B119=$B118,U118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB004-E'!$P:$P,1,FALSE))),AND($B119=$B118,V118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-A'!$P:$P,1,FALSE))),AND($B119=$B118,W118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-B'!$P:$P,1,FALSE))),AND($B119=$B118,X118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-C'!$P:$P,1,FALSE))),AND($B119=$B118,Y118=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-D'!$P:$P,1,FALSE))),AND($B119=$B118,Z118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-E'!$P:$P,1,FALSE))),AND($B119=$B118,AA118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB005-F'!$P:$P,1,FALSE))),AND($B119=$B118,AB118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB006-A'!$P:$P,1,FALSE))),AND($B119=$B118,AC118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB006-B'!$P:$P,1,FALSE))),AND($B119=$B118,AD118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB007-A'!$P:$P,1,FALSE))),AND($B119=$B118,AE118=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A119,'WB007-B'!$P:$P,1,FALSE))),AND($B119=$B118,AF118=\"x\")),\"x\",\"\")","v":"x"},true]
["X117","Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF.","haul distance < =1km",5.4746325258600415,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB001-A'!$P:$P,1,FALSE))),AND($B120=$B119,F119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-A'!$P:$P,1,FALSE))),AND($B120=$B119,G119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-B'!$P:$P,1,FALSE))),AND($B120=$B119,H119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-C'!$P:$P,1,FALSE))),AND($B120=$B119,I119=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-D'!$P:$P,1,FALSE))),AND($B120=$B119,J119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-E'!$P:$P,1,FALSE))),AND($B120=$B119,K119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB002-F'!$P:$P,1,FALSE))),AND($B120=$B119,L119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB003-A'!$P:$P,1,FALSE))),AND($B120=$B119,M119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB003-B'!$P:$P,1,FALSE))),AND($B120=$B119,N119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB003-C'!$P:$P,1,FALSE))),AND($B120=$B119,O119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB003-D'!$P:$P,1,FALSE))),AND($B120=$B119,P119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB003-E'!$P:$P,1,FALSE))),AND($B120=$B119,Q119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB004-A'!$P:$P,1,FALSE))),AND($B120=$B119,R119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB004-B'!$P:$P,1,FALSE))),AND($B120=$B119,S119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB004-C'!$P:$P,1,FALSE))),AND($B120=$B119,T119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB004-D'!$P:$P,1,FALSE))),AND($B120=$B119,U119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB004-E'!$P:$P,1,FALSE))),AND($B120=$B119,V119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-A'!$P:$P,1,FALSE))),AND($B120=$B119,W119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-B'!$P:$P,1,FALSE))),AND($B120=$B119,X119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-C'!$P:$P,1,FALSE))),AND($B120=$B119,Y119=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-D'!$P:$P,1,FALSE))),AND($B120=$B119,Z119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-E'!$P:$P,1,FALSE))),AND($B120=$B119,AA119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB005-F'!$P:$P,1,FALSE))),AND($B120=$B119,AB119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB006-A'!$P:$P,1,FALSE))),AND($B120=$B119,AC119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB006-B'!$P:$P,1,FALSE))),AND($B120=$B119,AD119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB007-A'!$P:$P,1,FALSE))),AND($B120=$B119,AE119=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A120,'WB007-B'!$P:$P,1,FALSE))),AND($B120=$B119,AF119=\"x\")),\"x\",\"\")","v":"x"},true]
["X118","Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF.","haul distance > 1km -2km",7.1973168939973338,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB001-A'!$P:$P,1,FALSE))),AND($B121=$B120,F120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-A'!$P:$P,1,FALSE))),AND($B121=$B120,G120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-B'!$P:$P,1,FALSE))),AND($B121=$B120,H120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-C'!$P:$P,1,FALSE))),AND($B121=$B120,I120=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-D'!$P:$P,1,FALSE))),AND($B121=$B120,J120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-E'!$P:$P,1,FALSE))),AND($B121=$B120,K120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB002-F'!$P:$P,1,FALSE))),AND($B121=$B120,L120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB003-A'!$P:$P,1,FALSE))),AND($B121=$B120,M120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB003-B'!$P:$P,1,FALSE))),AND($B121=$B120,N120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB003-C'!$P:$P,1,FALSE))),AND($B121=$B120,O120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB003-D'!$P:$P,1,FALSE))),AND($B121=$B120,P120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB003-E'!$P:$P,1,FALSE))),AND($B121=$B120,Q120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB004-A'!$P:$P,1,FALSE))),AND($B121=$B120,R120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB004-B'!$P:$P,1,FALSE))),AND($B121=$B120,S120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB004-C'!$P:$P,1,FALSE))),AND($B121=$B120,T120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB004-D'!$P:$P,1,FALSE))),AND($B121=$B120,U120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB004-E'!$P:$P,1,FALSE))),AND($B121=$B120,V120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-A'!$P:$P,1,FALSE))),AND($B121=$B120,W120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-B'!$P:$P,1,FALSE))),AND($B121=$B120,X120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-C'!$P:$P,1,FALSE))),AND($B121=$B120,Y120=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-D'!$P:$P,1,FALSE))),AND($B121=$B120,Z120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-E'!$P:$P,1,FALSE))),AND($B121=$B120,AA120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB005-F'!$P:$P,1,FALSE))),AND($B121=$B120,AB120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB006-A'!$P:$P,1,FALSE))),AND($B121=$B120,AC120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB006-B'!$P:$P,1,FALSE))),AND($B121=$B120,AD120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB007-A'!$P:$P,1,FALSE))),AND($B121=$B120,AE120=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A121,'WB007-B'!$P:$P,1,FALSE))),AND($B121=$B120,AF120=\"x\")),\"x\",\"\")","v":"x"},true]
["X119","Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF.","haul distance > 2km-5km",8.1608522185487011,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB001-A'!$P:$P,1,FALSE))),AND($B122=$B121,F121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-A'!$P:$P,1,FALSE))),AND($B122=$B121,G121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-B'!$P:$P,1,FALSE))),AND($B122=$B121,H121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-C'!$P:$P,1,FALSE))),AND($B122=$B121,I121=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-D'!$P:$P,1,FALSE))),AND($B122=$B121,J121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-E'!$P:$P,1,FALSE))),AND($B122=$B121,K121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB002-F'!$P:$P,1,FALSE))),AND($B122=$B121,L121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB003-A'!$P:$P,1,FALSE))),AND($B122=$B121,M121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB003-B'!$P:$P,1,FALSE))),AND($B122=$B121,N121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB003-C'!$P:$P,1,FALSE))),AND($B122=$B121,O121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB003-D'!$P:$P,1,FALSE))),AND($B122=$B121,P121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB003-E'!$P:$P,1,FALSE))),AND($B122=$B121,Q121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB004-A'!$P:$P,1,FALSE))),AND($B122=$B121,R121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB004-B'!$P:$P,1,FALSE))),AND($B122=$B121,S121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB004-C'!$P:$P,1,FALSE))),AND($B122=$B121,T121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB004-D'!$P:$P,1,FALSE))),AND($B122=$B121,U121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB004-E'!$P:$P,1,FALSE))),AND($B122=$B121,V121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-A'!$P:$P,1,FALSE))),AND($B122=$B121,W121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-B'!$P:$P,1,FALSE))),AND($B122=$B121,X121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-C'!$P:$P,1,FALSE))),AND($B122=$B121,Y121=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-D'!$P:$P,1,FALSE))),AND($B122=$B121,Z121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-E'!$P:$P,1,FALSE))),AND($B122=$B121,AA121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB005-F'!$P:$P,1,FALSE))),AND($B122=$B121,AB121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB006-A'!$P:$P,1,FALSE))),AND($B122=$B121,AC121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB006-B'!$P:$P,1,FALSE))),AND($B122=$B121,AD121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB007-A'!$P:$P,1,FALSE))),AND($B122=$B121,AE121=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A122,'WB007-B'!$P:$P,1,FALSE))),AND($B122=$B121,AF121=\"x\")),\"x\",\"\")","v":"x"},true]
["X120","Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF.","haul distance > 5km",9.7667444261343146,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB001-A'!$P:$P,1,FALSE))),AND($B123=$B122,F122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-A'!$P:$P,1,FALSE))),AND($B123=$B122,G122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-B'!$P:$P,1,FALSE))),AND($B123=$B122,H122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-C'!$P:$P,1,FALSE))),AND($B123=$B122,I122=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-D'!$P:$P,1,FALSE))),AND($B123=$B122,J122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-E'!$P:$P,1,FALSE))),AND($B123=$B122,K122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB002-F'!$P:$P,1,FALSE))),AND($B123=$B122,L122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB003-A'!$P:$P,1,FALSE))),AND($B123=$B122,M122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB003-B'!$P:$P,1,FALSE))),AND($B123=$B122,N122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB003-C'!$P:$P,1,FALSE))),AND($B123=$B122,O122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB003-D'!$P:$P,1,FALSE))),AND($B123=$B122,P122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB003-E'!$P:$P,1,FALSE))),AND($B123=$B122,Q122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB004-A'!$P:$P,1,FALSE))),AND($B123=$B122,R122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB004-B'!$P:$P,1,FALSE))),AND($B123=$B122,S122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB004-C'!$P:$P,1,FALSE))),AND($B123=$B122,T122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB004-D'!$P:$P,1,FALSE))),AND($B123=$B122,U122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB004-E'!$P:$P,1,FALSE))),AND($B123=$B122,V122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-A'!$P:$P,1,FALSE))),AND($B123=$B122,W122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-B'!$P:$P,1,FALSE))),AND($B123=$B122,X122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-C'!$P:$P,1,FALSE))),AND($B123=$B122,Y122=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-D'!$P:$P,1,FALSE))),AND($B123=$B122,Z122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-E'!$P:$P,1,FALSE))),AND($B123=$B122,AA122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB005-F'!$P:$P,1,FALSE))),AND($B123=$B122,AB122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB006-A'!$P:$P,1,FALSE))),AND($B123=$B122,AC122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB006-B'!$P:$P,1,FALSE))),AND($B123=$B122,AD122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB007-A'!$P:$P,1,FALSE))),AND($B123=$B122,AE122=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A123,'WB007-B'!$P:$P,1,FALSE))),AND($B123=$B122,AF122=\"x\")),\"x\",\"\")","v":"x"},true]
["X121","Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill",null,985.43385465480765,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB001-A'!$P:$P,1,FALSE))),AND($B124=$B123,F123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-A'!$P:$P,1,FALSE))),AND($B124=$B123,G123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-B'!$P:$P,1,FALSE))),AND($B124=$B123,H123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-C'!$P:$P,1,FALSE))),AND($B124=$B123,I123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-D'!$P:$P,1,FALSE))),AND($B124=$B123,J123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-E'!$P:$P,1,FALSE))),AND($B124=$B123,K123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB002-F'!$P:$P,1,FALSE))),AND($B124=$B123,L123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB003-A'!$P:$P,1,FALSE))),AND($B124=$B123,M123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB003-B'!$P:$P,1,FALSE))),AND($B124=$B123,N123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB003-C'!$P:$P,1,FALSE))),AND($B124=$B123,O123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB003-D'!$P:$P,1,FALSE))),AND($B124=$B123,P123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB003-E'!$P:$P,1,FALSE))),AND($B124=$B123,Q123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB004-A'!$P:$P,1,FALSE))),AND($B124=$B123,R123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB004-B'!$P:$P,1,FALSE))),AND($B124=$B123,S123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB004-C'!$P:$P,1,FALSE))),AND($B124=$B123,T123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB004-D'!$P:$P,1,FALSE))),AND($B124=$B123,U123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB004-E'!$P:$P,1,FALSE))),AND($B124=$B123,V123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-A'!$P:$P,1,FALSE))),AND($B124=$B123,W123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-B'!$P:$P,1,FALSE))),AND($B124=$B123,X123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-C'!$P:$P,1,FALSE))),AND($B124=$B123,Y123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-D'!$P:$P,1,FALSE))),AND($B124=$B123,Z123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-E'!$P:$P,1,FALSE))),AND($B124=$B123,AA123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB005-F'!$P:$P,1,FALSE))),AND($B124=$B123,AB123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB006-A'!$P:$P,1,FALSE))),AND($B124=$B123,AC123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB006-B'!$P:$P,1,FALSE))),AND($B124=$B123,AD123=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB007-A'!$P:$P,1,FALSE))),AND($B124=$B123,AE123=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A124,'WB007-B'!$P:$P,1,FALSE))),AND($B124=$B123,AF123=\"x\")),\"x\",\"\")","v":""},true]
["X122","Load, cart and dispose of contaminated soil (ie. Hydrocarbon, chemical spillage in / around storage sheds or fuel storage areas).  The materials is to be taken off site to a licensed landfill or disposal facility.",null,985.43385465480765,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB001-A'!$P:$P,1,FALSE))),AND($B125=$B124,F124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-A'!$P:$P,1,FALSE))),AND($B125=$B124,G124=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-B'!$P:$P,1,FALSE))),AND($B125=$B124,H124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-C'!$P:$P,1,FALSE))),AND($B125=$B124,I124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-D'!$P:$P,1,FALSE))),AND($B125=$B124,J124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-E'!$P:$P,1,FALSE))),AND($B125=$B124,K124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB002-F'!$P:$P,1,FALSE))),AND($B125=$B124,L124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB003-A'!$P:$P,1,FALSE))),AND($B125=$B124,M124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB003-B'!$P:$P,1,FALSE))),AND($B125=$B124,N124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB003-C'!$P:$P,1,FALSE))),AND($B125=$B124,O124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB003-D'!$P:$P,1,FALSE))),AND($B125=$B124,P124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB003-E'!$P:$P,1,FALSE))),AND($B125=$B124,Q124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB004-A'!$P:$P,1,FALSE))),AND($B125=$B124,R124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB004-B'!$P:$P,1,FALSE))),AND($B125=$B124,S124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB004-C'!$P:$P,1,FALSE))),AND($B125=$B124,T124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB004-D'!$P:$P,1,FALSE))),AND($B125=$B124,U124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB004-E'!$P:$P,1,FALSE))),AND($B125=$B124,V124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-A'!$P:$P,1,FALSE))),AND($B125=$B124,W124=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-B'!$P:$P,1,FALSE))),AND($B125=$B124,X124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-C'!$P:$P,1,FALSE))),AND($B125=$B124,Y124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-D'!$P:$P,1,FALSE))),AND($B125=$B124,Z124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-E'!$P:$P,1,FALSE))),AND($B125=$B124,AA124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB005-F'!$P:$P,1,FALSE))),AND($B125=$B124,AB124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB006-A'!$P:$P,1,FALSE))),AND($B125=$B124,AC124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB006-B'!$P:$P,1,FALSE))),AND($B125=$B124,AD124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB007-A'!$P:$P,1,FALSE))),AND($B125=$B124,AE124=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A125,'WB007-B'!$P:$P,1,FALSE))),AND($B125=$B124,AF124=\"x\")),\"x\",\"\")","v":""},true]
["X123","Long term maintenance of Creek diversion - Channel constructed through backfilled material",null,1855.80763588476,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB001-A'!$P:$P,1,FALSE))),AND($B126=$B125,F125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-A'!$P:$P,1,FALSE))),AND($B126=$B125,G125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-B'!$P:$P,1,FALSE))),AND($B126=$B125,H125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-C'!$P:$P,1,FALSE))),AND($B126=$B125,I125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-D'!$P:$P,1,FALSE))),AND($B126=$B125,J125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-E'!$P:$P,1,FALSE))),AND($B126=$B125,K125=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB002-F'!$P:$P,1,FALSE))),AND($B126=$B125,L125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB003-A'!$P:$P,1,FALSE))),AND($B126=$B125,M125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB003-B'!$P:$P,1,FALSE))),AND($B126=$B125,N125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB003-C'!$P:$P,1,FALSE))),AND($B126=$B125,O125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB003-D'!$P:$P,1,FALSE))),AND($B126=$B125,P125=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB003-E'!$P:$P,1,FALSE))),AND($B126=$B125,Q125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB004-A'!$P:$P,1,FALSE))),AND($B126=$B125,R125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB004-B'!$P:$P,1,FALSE))),AND($B126=$B125,S125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB004-C'!$P:$P,1,FALSE))),AND($B126=$B125,T125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB004-D'!$P:$P,1,FALSE))),AND($B126=$B125,U125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB004-E'!$P:$P,1,FALSE))),AND($B126=$B125,V125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-A'!$P:$P,1,FALSE))),AND($B126=$B125,W125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-B'!$P:$P,1,FALSE))),AND($B126=$B125,X125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-C'!$P:$P,1,FALSE))),AND($B126=$B125,Y125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-D'!$P:$P,1,FALSE))),AND($B126=$B125,Z125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-E'!$P:$P,1,FALSE))),AND($B126=$B125,AA125=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB005-F'!$P:$P,1,FALSE))),AND($B126=$B125,AB125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB006-A'!$P:$P,1,FALSE))),AND($B126=$B125,AC125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB006-B'!$P:$P,1,FALSE))),AND($B126=$B125,AD125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB007-A'!$P:$P,1,FALSE))),AND($B126=$B125,AE125=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A126,'WB007-B'!$P:$P,1,FALSE))),AND($B126=$B125,AF125=\"x\")),\"x\",\"\")","v":""},true]
["X124","Major bulk pushing of  Batter faces (cut and fill) to grade specified in the work plans (i.e. < 18 degrees). ",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB001-A'!$P:$P,1,FALSE))),AND($B127=$B126,F126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-A'!$P:$P,1,FALSE))),AND($B127=$B126,G126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-B'!$P:$P,1,FALSE))),AND($B127=$B126,H126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-C'!$P:$P,1,FALSE))),AND($B127=$B126,I126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-D'!$P:$P,1,FALSE))),AND($B127=$B126,J126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-E'!$P:$P,1,FALSE))),AND($B127=$B126,K126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB002-F'!$P:$P,1,FALSE))),AND($B127=$B126,L126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB003-A'!$P:$P,1,FALSE))),AND($B127=$B126,M126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB003-B'!$P:$P,1,FALSE))),AND($B127=$B126,N126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB003-C'!$P:$P,1,FALSE))),AND($B127=$B126,O126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB003-D'!$P:$P,1,FALSE))),AND($B127=$B126,P126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB003-E'!$P:$P,1,FALSE))),AND($B127=$B126,Q126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB004-A'!$P:$P,1,FALSE))),AND($B127=$B126,R126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB004-B'!$P:$P,1,FALSE))),AND($B127=$B126,S126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB004-C'!$P:$P,1,FALSE))),AND($B127=$B126,T126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB004-D'!$P:$P,1,FALSE))),AND($B127=$B126,U126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB004-E'!$P:$P,1,FALSE))),AND($B127=$B126,V126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-A'!$P:$P,1,FALSE))),AND($B127=$B126,W126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-B'!$P:$P,1,FALSE))),AND($B127=$B126,X126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-C'!$P:$P,1,FALSE))),AND($B127=$B126,Y126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-D'!$P:$P,1,FALSE))),AND($B127=$B126,Z126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-E'!$P:$P,1,FALSE))),AND($B127=$B126,AA126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB005-F'!$P:$P,1,FALSE))),AND($B127=$B126,AB126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB006-A'!$P:$P,1,FALSE))),AND($B127=$B126,AC126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB006-B'!$P:$P,1,FALSE))),AND($B127=$B126,AD126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB007-A'!$P:$P,1,FALSE))),AND($B127=$B126,AE126=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A127,'WB007-B'!$P:$P,1,FALSE))),AND($B127=$B126,AF126=\"x\")),\"x\",\"\")","v":""},false]
["X125","Major bulk pushing of  Batter faces (cut and fill) to grade specified in the work plans (i.e. < 18 degrees). ","doze to < 18 degrees (50m push)",0.72995100344800545,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB001-A'!$P:$P,1,FALSE))),AND($B128=$B127,F127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-A'!$P:$P,1,FALSE))),AND($B128=$B127,G127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-B'!$P:$P,1,FALSE))),AND($B128=$B127,H127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-C'!$P:$P,1,FALSE))),AND($B128=$B127,I127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-D'!$P:$P,1,FALSE))),AND($B128=$B127,J127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-E'!$P:$P,1,FALSE))),AND($B128=$B127,K127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB002-F'!$P:$P,1,FALSE))),AND($B128=$B127,L127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB003-A'!$P:$P,1,FALSE))),AND($B128=$B127,M127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB003-B'!$P:$P,1,FALSE))),AND($B128=$B127,N127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB003-C'!$P:$P,1,FALSE))),AND($B128=$B127,O127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB003-D'!$P:$P,1,FALSE))),AND($B128=$B127,P127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB003-E'!$P:$P,1,FALSE))),AND($B128=$B127,Q127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB004-A'!$P:$P,1,FALSE))),AND($B128=$B127,R127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB004-B'!$P:$P,1,FALSE))),AND($B128=$B127,S127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB004-C'!$P:$P,1,FALSE))),AND($B128=$B127,T127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB004-D'!$P:$P,1,FALSE))),AND($B128=$B127,U127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB004-E'!$P:$P,1,FALSE))),AND($B128=$B127,V127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-A'!$P:$P,1,FALSE))),AND($B128=$B127,W127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-B'!$P:$P,1,FALSE))),AND($B128=$B127,X127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-C'!$P:$P,1,FALSE))),AND($B128=$B127,Y127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-D'!$P:$P,1,FALSE))),AND($B128=$B127,Z127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-E'!$P:$P,1,FALSE))),AND($B128=$B127,AA127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB005-F'!$P:$P,1,FALSE))),AND($B128=$B127,AB127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB006-A'!$P:$P,1,FALSE))),AND($B128=$B127,AC127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB006-B'!$P:$P,1,FALSE))),AND($B128=$B127,AD127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB007-A'!$P:$P,1,FALSE))),AND($B128=$B127,AE127=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A128,'WB007-B'!$P:$P,1,FALSE))),AND($B128=$B127,AF127=\"x\")),\"x\",\"\")","v":""},false]
["X126","Major bulk pushing of  Batter faces (cut and fill) to grade specified in the work plans (i.e. < 18 degrees). ","doze to < 18 degrees (50m - 75m push)",1.0803274851030482,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB001-A'!$P:$P,1,FALSE))),AND($B129=$B128,F128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-A'!$P:$P,1,FALSE))),AND($B129=$B128,G128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-B'!$P:$P,1,FALSE))),AND($B129=$B128,H128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-C'!$P:$P,1,FALSE))),AND($B129=$B128,I128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-D'!$P:$P,1,FALSE))),AND($B129=$B128,J128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-E'!$P:$P,1,FALSE))),AND($B129=$B128,K128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB002-F'!$P:$P,1,FALSE))),AND($B129=$B128,L128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB003-A'!$P:$P,1,FALSE))),AND($B129=$B128,M128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB003-B'!$P:$P,1,FALSE))),AND($B129=$B128,N128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB003-C'!$P:$P,1,FALSE))),AND($B129=$B128,O128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB003-D'!$P:$P,1,FALSE))),AND($B129=$B128,P128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB003-E'!$P:$P,1,FALSE))),AND($B129=$B128,Q128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB004-A'!$P:$P,1,FALSE))),AND($B129=$B128,R128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB004-B'!$P:$P,1,FALSE))),AND($B129=$B128,S128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB004-C'!$P:$P,1,FALSE))),AND($B129=$B128,T128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB004-D'!$P:$P,1,FALSE))),AND($B129=$B128,U128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB004-E'!$P:$P,1,FALSE))),AND($B129=$B128,V128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-A'!$P:$P,1,FALSE))),AND($B129=$B128,W128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-B'!$P:$P,1,FALSE))),AND($B129=$B128,X128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-C'!$P:$P,1,FALSE))),AND($B129=$B128,Y128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-D'!$P:$P,1,FALSE))),AND($B129=$B128,Z128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-E'!$P:$P,1,FALSE))),AND($B129=$B128,AA128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB005-F'!$P:$P,1,FALSE))),AND($B129=$B128,AB128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB006-A'!$P:$P,1,FALSE))),AND($B129=$B128,AC128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB006-B'!$P:$P,1,FALSE))),AND($B129=$B128,AD128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB007-A'!$P:$P,1,FALSE))),AND($B129=$B128,AE128=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A129,'WB007-B'!$P:$P,1,FALSE))),AND($B129=$B128,AF128=\"x\")),\"x\",\"\")","v":""},false]
["X127","Major bulk pushing of  Batter faces (cut and fill) to grade specified in the work plans (i.e. < 18 degrees). ","doze to < 18 degrees (75m - 100m push)",1.4599020068960109,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB001-A'!$P:$P,1,FALSE))),AND($B130=$B129,F129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-A'!$P:$P,1,FALSE))),AND($B130=$B129,G129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-B'!$P:$P,1,FALSE))),AND($B130=$B129,H129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-C'!$P:$P,1,FALSE))),AND($B130=$B129,I129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-D'!$P:$P,1,FALSE))),AND($B130=$B129,J129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-E'!$P:$P,1,FALSE))),AND($B130=$B129,K129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB002-F'!$P:$P,1,FALSE))),AND($B130=$B129,L129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB003-A'!$P:$P,1,FALSE))),AND($B130=$B129,M129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB003-B'!$P:$P,1,FALSE))),AND($B130=$B129,N129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB003-C'!$P:$P,1,FALSE))),AND($B130=$B129,O129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB003-D'!$P:$P,1,FALSE))),AND($B130=$B129,P129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB003-E'!$P:$P,1,FALSE))),AND($B130=$B129,Q129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB004-A'!$P:$P,1,FALSE))),AND($B130=$B129,R129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB004-B'!$P:$P,1,FALSE))),AND($B130=$B129,S129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB004-C'!$P:$P,1,FALSE))),AND($B130=$B129,T129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB004-D'!$P:$P,1,FALSE))),AND($B130=$B129,U129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB004-E'!$P:$P,1,FALSE))),AND($B130=$B129,V129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-A'!$P:$P,1,FALSE))),AND($B130=$B129,W129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-B'!$P:$P,1,FALSE))),AND($B130=$B129,X129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-C'!$P:$P,1,FALSE))),AND($B130=$B129,Y129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-D'!$P:$P,1,FALSE))),AND($B130=$B129,Z129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-E'!$P:$P,1,FALSE))),AND($B130=$B129,AA129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB005-F'!$P:$P,1,FALSE))),AND($B130=$B129,AB129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB006-A'!$P:$P,1,FALSE))),AND($B130=$B129,AC129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB006-B'!$P:$P,1,FALSE))),AND($B130=$B129,AD129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB007-A'!$P:$P,1,FALSE))),AND($B130=$B129,AE129=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A130,'WB007-B'!$P:$P,1,FALSE))),AND($B130=$B129,AF129=\"x\")),\"x\",\"\")","v":""},false]
["X128","Major bulk pushing of  Batter faces (cut and fill) to grade specified in the work plans (i.e. < 18 degrees). ","doze to < 18 degrees (150m push)",1.8540755487579339,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB001-A'!$P:$P,1,FALSE))),AND($B131=$B130,F130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-A'!$P:$P,1,FALSE))),AND($B131=$B130,G130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-B'!$P:$P,1,FALSE))),AND($B131=$B130,H130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-C'!$P:$P,1,FALSE))),AND($B131=$B130,I130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-D'!$P:$P,1,FALSE))),AND($B131=$B130,J130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-E'!$P:$P,1,FALSE))),AND($B131=$B130,K130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB002-F'!$P:$P,1,FALSE))),AND($B131=$B130,L130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB003-A'!$P:$P,1,FALSE))),AND($B131=$B130,M130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB003-B'!$P:$P,1,FALSE))),AND($B131=$B130,N130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB003-C'!$P:$P,1,FALSE))),AND($B131=$B130,O130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB003-D'!$P:$P,1,FALSE))),AND($B131=$B130,P130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB003-E'!$P:$P,1,FALSE))),AND($B131=$B130,Q130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB004-A'!$P:$P,1,FALSE))),AND($B131=$B130,R130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB004-B'!$P:$P,1,FALSE))),AND($B131=$B130,S130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB004-C'!$P:$P,1,FALSE))),AND($B131=$B130,T130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB004-D'!$P:$P,1,FALSE))),AND($B131=$B130,U130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB004-E'!$P:$P,1,FALSE))),AND($B131=$B130,V130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-A'!$P:$P,1,FALSE))),AND($B131=$B130,W130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-B'!$P:$P,1,FALSE))),AND($B131=$B130,X130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-C'!$P:$P,1,FALSE))),AND($B131=$B130,Y130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-D'!$P:$P,1,FALSE))),AND($B131=$B130,Z130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-E'!$P:$P,1,FALSE))),AND($B131=$B130,AA130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB005-F'!$P:$P,1,FALSE))),AND($B131=$B130,AB130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB006-A'!$P:$P,1,FALSE))),AND($B131=$B130,AC130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB006-B'!$P:$P,1,FALSE))),AND($B131=$B130,AD130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB007-A'!$P:$P,1,FALSE))),AND($B131=$B130,AE130=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A131,'WB007-B'!$P:$P,1,FALSE))),AND($B131=$B130,AF130=\"x\")),\"x\",\"\")","v":""},false]
["X129","Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB001-A'!$P:$P,1,FALSE))),AND($B132=$B131,F131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-A'!$P:$P,1,FALSE))),AND($B132=$B131,G131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-B'!$P:$P,1,FALSE))),AND($B132=$B131,H131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-C'!$P:$P,1,FALSE))),AND($B132=$B131,I131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-D'!$P:$P,1,FALSE))),AND($B132=$B131,J131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-E'!$P:$P,1,FALSE))),AND($B132=$B131,K131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB002-F'!$P:$P,1,FALSE))),AND($B132=$B131,L131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB003-A'!$P:$P,1,FALSE))),AND($B132=$B131,M131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB003-B'!$P:$P,1,FALSE))),AND($B132=$B131,N131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB003-C'!$P:$P,1,FALSE))),AND($B132=$B131,O131=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB003-D'!$P:$P,1,FALSE))),AND($B132=$B131,P131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB003-E'!$P:$P,1,FALSE))),AND($B132=$B131,Q131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB004-A'!$P:$P,1,FALSE))),AND($B132=$B131,R131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB004-B'!$P:$P,1,FALSE))),AND($B132=$B131,S131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB004-C'!$P:$P,1,FALSE))),AND($B132=$B131,T131=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB004-D'!$P:$P,1,FALSE))),AND($B132=$B131,U131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB004-E'!$P:$P,1,FALSE))),AND($B132=$B131,V131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-A'!$P:$P,1,FALSE))),AND($B132=$B131,W131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-B'!$P:$P,1,FALSE))),AND($B132=$B131,X131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-C'!$P:$P,1,FALSE))),AND($B132=$B131,Y131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-D'!$P:$P,1,FALSE))),AND($B132=$B131,Z131=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-E'!$P:$P,1,FALSE))),AND($B132=$B131,AA131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB005-F'!$P:$P,1,FALSE))),AND($B132=$B131,AB131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB006-A'!$P:$P,1,FALSE))),AND($B132=$B131,AC131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB006-B'!$P:$P,1,FALSE))),AND($B132=$B131,AD131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB007-A'!$P:$P,1,FALSE))),AND($B132=$B131,AE131=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A132,'WB007-B'!$P:$P,1,FALSE))),AND($B132=$B131,AF131=\"x\")),\"x\",\"\")","v":""},true]
["X130","Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)","doze to < 18 degrees (50m push)",0.91553176703648143,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB001-A'!$P:$P,1,FALSE))),AND($B133=$B132,F132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-A'!$P:$P,1,FALSE))),AND($B133=$B132,G132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-B'!$P:$P,1,FALSE))),AND($B133=$B132,H132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-C'!$P:$P,1,FALSE))),AND($B133=$B132,I132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-D'!$P:$P,1,FALSE))),AND($B133=$B132,J132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-E'!$P:$P,1,FALSE))),AND($B133=$B132,K132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB002-F'!$P:$P,1,FALSE))),AND($B133=$B132,L132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB003-A'!$P:$P,1,FALSE))),AND($B133=$B132,M132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB003-B'!$P:$P,1,FALSE))),AND($B133=$B132,N132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB003-C'!$P:$P,1,FALSE))),AND($B133=$B132,O132=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB003-D'!$P:$P,1,FALSE))),AND($B133=$B132,P132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB003-E'!$P:$P,1,FALSE))),AND($B133=$B132,Q132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB004-A'!$P:$P,1,FALSE))),AND($B133=$B132,R132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB004-B'!$P:$P,1,FALSE))),AND($B133=$B132,S132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB004-C'!$P:$P,1,FALSE))),AND($B133=$B132,T132=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB004-D'!$P:$P,1,FALSE))),AND($B133=$B132,U132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB004-E'!$P:$P,1,FALSE))),AND($B133=$B132,V132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-A'!$P:$P,1,FALSE))),AND($B133=$B132,W132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-B'!$P:$P,1,FALSE))),AND($B133=$B132,X132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-C'!$P:$P,1,FALSE))),AND($B133=$B132,Y132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-D'!$P:$P,1,FALSE))),AND($B133=$B132,Z132=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-E'!$P:$P,1,FALSE))),AND($B133=$B132,AA132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB005-F'!$P:$P,1,FALSE))),AND($B133=$B132,AB132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB006-A'!$P:$P,1,FALSE))),AND($B133=$B132,AC132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB006-B'!$P:$P,1,FALSE))),AND($B133=$B132,AD132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB007-A'!$P:$P,1,FALSE))),AND($B133=$B132,AE132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A133,'WB007-B'!$P:$P,1,FALSE))),AND($B133=$B132,AF132=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F133:AF133,\"x\")>0,TRUE,FALSE)","v":true}]
["X131","Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)","doze to < 18 degrees (50m - 75m push)",1.4104138032724174,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB001-A'!$P:$P,1,FALSE))),AND($B134=$B133,F133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-A'!$P:$P,1,FALSE))),AND($B134=$B133,G133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-B'!$P:$P,1,FALSE))),AND($B134=$B133,H133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-C'!$P:$P,1,FALSE))),AND($B134=$B133,I133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-D'!$P:$P,1,FALSE))),AND($B134=$B133,J133=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-E'!$P:$P,1,FALSE))),AND($B134=$B133,K133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB002-F'!$P:$P,1,FALSE))),AND($B134=$B133,L133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB003-A'!$P:$P,1,FALSE))),AND($B134=$B133,M133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB003-B'!$P:$P,1,FALSE))),AND($B134=$B133,N133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB003-C'!$P:$P,1,FALSE))),AND($B134=$B133,O133=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB003-D'!$P:$P,1,FALSE))),AND($B134=$B133,P133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB003-E'!$P:$P,1,FALSE))),AND($B134=$B133,Q133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB004-A'!$P:$P,1,FALSE))),AND($B134=$B133,R133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB004-B'!$P:$P,1,FALSE))),AND($B134=$B133,S133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB004-C'!$P:$P,1,FALSE))),AND($B134=$B133,T133=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB004-D'!$P:$P,1,FALSE))),AND($B134=$B133,U133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB004-E'!$P:$P,1,FALSE))),AND($B134=$B133,V133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-A'!$P:$P,1,FALSE))),AND($B134=$B133,W133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-B'!$P:$P,1,FALSE))),AND($B134=$B133,X133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-C'!$P:$P,1,FALSE))),AND($B134=$B133,Y133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-D'!$P:$P,1,FALSE))),AND($B134=$B133,Z133=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-E'!$P:$P,1,FALSE))),AND($B134=$B133,AA133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB005-F'!$P:$P,1,FALSE))),AND($B134=$B133,AB133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB006-A'!$P:$P,1,FALSE))),AND($B134=$B133,AC133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB006-B'!$P:$P,1,FALSE))),AND($B134=$B133,AD133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB007-A'!$P:$P,1,FALSE))),AND($B134=$B133,AE133=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A134,'WB007-B'!$P:$P,1,FALSE))),AND($B134=$B133,AF133=\"x\")),\"x\",\"\")","v":""},true]
["X132","Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)","doze to < 18 degrees (75m - 100m push)",1.9424119922260488,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB001-A'!$P:$P,1,FALSE))),AND($B135=$B134,F134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-A'!$P:$P,1,FALSE))),AND($B135=$B134,G134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-B'!$P:$P,1,FALSE))),AND($B135=$B134,H134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-C'!$P:$P,1,FALSE))),AND($B135=$B134,I134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-D'!$P:$P,1,FALSE))),AND($B135=$B134,J134=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-E'!$P:$P,1,FALSE))),AND($B135=$B134,K134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB002-F'!$P:$P,1,FALSE))),AND($B135=$B134,L134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB003-A'!$P:$P,1,FALSE))),AND($B135=$B134,M134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB003-B'!$P:$P,1,FALSE))),AND($B135=$B134,N134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB003-C'!$P:$P,1,FALSE))),AND($B135=$B134,O134=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB003-D'!$P:$P,1,FALSE))),AND($B135=$B134,P134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB003-E'!$P:$P,1,FALSE))),AND($B135=$B134,Q134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB004-A'!$P:$P,1,FALSE))),AND($B135=$B134,R134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB004-B'!$P:$P,1,FALSE))),AND($B135=$B134,S134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB004-C'!$P:$P,1,FALSE))),AND($B135=$B134,T134=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB004-D'!$P:$P,1,FALSE))),AND($B135=$B134,U134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB004-E'!$P:$P,1,FALSE))),AND($B135=$B134,V134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-A'!$P:$P,1,FALSE))),AND($B135=$B134,W134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-B'!$P:$P,1,FALSE))),AND($B135=$B134,X134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-C'!$P:$P,1,FALSE))),AND($B135=$B134,Y134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-D'!$P:$P,1,FALSE))),AND($B135=$B134,Z134=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-E'!$P:$P,1,FALSE))),AND($B135=$B134,AA134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB005-F'!$P:$P,1,FALSE))),AND($B135=$B134,AB134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB006-A'!$P:$P,1,FALSE))),AND($B135=$B134,AC134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB006-B'!$P:$P,1,FALSE))),AND($B135=$B134,AD134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB007-A'!$P:$P,1,FALSE))),AND($B135=$B134,AE134=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A135,'WB007-B'!$P:$P,1,FALSE))),AND($B135=$B134,AF134=\"x\")),\"x\",\"\")","v":""},true]
["X133","Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)","doze to < 18 degrees (150m push)",2.8455717083566321,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB001-A'!$P:$P,1,FALSE))),AND($B136=$B135,F135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-A'!$P:$P,1,FALSE))),AND($B136=$B135,G135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-B'!$P:$P,1,FALSE))),AND($B136=$B135,H135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-C'!$P:$P,1,FALSE))),AND($B136=$B135,I135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-D'!$P:$P,1,FALSE))),AND($B136=$B135,J135=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-E'!$P:$P,1,FALSE))),AND($B136=$B135,K135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB002-F'!$P:$P,1,FALSE))),AND($B136=$B135,L135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB003-A'!$P:$P,1,FALSE))),AND($B136=$B135,M135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB003-B'!$P:$P,1,FALSE))),AND($B136=$B135,N135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB003-C'!$P:$P,1,FALSE))),AND($B136=$B135,O135=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB003-D'!$P:$P,1,FALSE))),AND($B136=$B135,P135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB003-E'!$P:$P,1,FALSE))),AND($B136=$B135,Q135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB004-A'!$P:$P,1,FALSE))),AND($B136=$B135,R135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB004-B'!$P:$P,1,FALSE))),AND($B136=$B135,S135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB004-C'!$P:$P,1,FALSE))),AND($B136=$B135,T135=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB004-D'!$P:$P,1,FALSE))),AND($B136=$B135,U135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB004-E'!$P:$P,1,FALSE))),AND($B136=$B135,V135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-A'!$P:$P,1,FALSE))),AND($B136=$B135,W135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-B'!$P:$P,1,FALSE))),AND($B136=$B135,X135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-C'!$P:$P,1,FALSE))),AND($B136=$B135,Y135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-D'!$P:$P,1,FALSE))),AND($B136=$B135,Z135=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-E'!$P:$P,1,FALSE))),AND($B136=$B135,AA135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB005-F'!$P:$P,1,FALSE))),AND($B136=$B135,AB135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB006-A'!$P:$P,1,FALSE))),AND($B136=$B135,AC135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB006-B'!$P:$P,1,FALSE))),AND($B136=$B135,AD135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB007-A'!$P:$P,1,FALSE))),AND($B136=$B135,AE135=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A136,'WB007-B'!$P:$P,1,FALSE))),AND($B136=$B135,AF135=\"x\")),\"x\",\"\")","v":""},true]
["X134","Minor earthworks and maintenance of mine subsidence areas",null,1605.8922075856124,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB001-A'!$P:$P,1,FALSE))),AND($B137=$B136,F136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-A'!$P:$P,1,FALSE))),AND($B137=$B136,G136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-B'!$P:$P,1,FALSE))),AND($B137=$B136,H136=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-C'!$P:$P,1,FALSE))),AND($B137=$B136,I136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-D'!$P:$P,1,FALSE))),AND($B137=$B136,J136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-E'!$P:$P,1,FALSE))),AND($B137=$B136,K136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB002-F'!$P:$P,1,FALSE))),AND($B137=$B136,L136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB003-A'!$P:$P,1,FALSE))),AND($B137=$B136,M136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB003-B'!$P:$P,1,FALSE))),AND($B137=$B136,N136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB003-C'!$P:$P,1,FALSE))),AND($B137=$B136,O136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB003-D'!$P:$P,1,FALSE))),AND($B137=$B136,P136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB003-E'!$P:$P,1,FALSE))),AND($B137=$B136,Q136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB004-A'!$P:$P,1,FALSE))),AND($B137=$B136,R136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB004-B'!$P:$P,1,FALSE))),AND($B137=$B136,S136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB004-C'!$P:$P,1,FALSE))),AND($B137=$B136,T136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB004-D'!$P:$P,1,FALSE))),AND($B137=$B136,U136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB004-E'!$P:$P,1,FALSE))),AND($B137=$B136,V136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-A'!$P:$P,1,FALSE))),AND($B137=$B136,W136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-B'!$P:$P,1,FALSE))),AND($B137=$B136,X136=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-C'!$P:$P,1,FALSE))),AND($B137=$B136,Y136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-D'!$P:$P,1,FALSE))),AND($B137=$B136,Z136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-E'!$P:$P,1,FALSE))),AND($B137=$B136,AA136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB005-F'!$P:$P,1,FALSE))),AND($B137=$B136,AB136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB006-A'!$P:$P,1,FALSE))),AND($B137=$B136,AC136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB006-B'!$P:$P,1,FALSE))),AND($B137=$B136,AD136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB007-A'!$P:$P,1,FALSE))),AND($B137=$B136,AE136=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A137,'WB007-B'!$P:$P,1,FALSE))),AND($B137=$B136,AF136=\"x\")),\"x\",\"\")","v":""},true]
["X135","Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip",null,1897.8726089648146,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB001-A'!$P:$P,1,FALSE))),AND($B138=$B137,F137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-A'!$P:$P,1,FALSE))),AND($B138=$B137,G137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-B'!$P:$P,1,FALSE))),AND($B138=$B137,H137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-C'!$P:$P,1,FALSE))),AND($B138=$B137,I137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-D'!$P:$P,1,FALSE))),AND($B138=$B137,J137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-E'!$P:$P,1,FALSE))),AND($B138=$B137,K137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB002-F'!$P:$P,1,FALSE))),AND($B138=$B137,L137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB003-A'!$P:$P,1,FALSE))),AND($B138=$B137,M137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB003-B'!$P:$P,1,FALSE))),AND($B138=$B137,N137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB003-C'!$P:$P,1,FALSE))),AND($B138=$B137,O137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB003-D'!$P:$P,1,FALSE))),AND($B138=$B137,P137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB003-E'!$P:$P,1,FALSE))),AND($B138=$B137,Q137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB004-A'!$P:$P,1,FALSE))),AND($B138=$B137,R137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB004-B'!$P:$P,1,FALSE))),AND($B138=$B137,S137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB004-C'!$P:$P,1,FALSE))),AND($B138=$B137,T137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB004-D'!$P:$P,1,FALSE))),AND($B138=$B137,U137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB004-E'!$P:$P,1,FALSE))),AND($B138=$B137,V137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-A'!$P:$P,1,FALSE))),AND($B138=$B137,W137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-B'!$P:$P,1,FALSE))),AND($B138=$B137,X137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-C'!$P:$P,1,FALSE))),AND($B138=$B137,Y137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-D'!$P:$P,1,FALSE))),AND($B138=$B137,Z137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-E'!$P:$P,1,FALSE))),AND($B138=$B137,AA137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB005-F'!$P:$P,1,FALSE))),AND($B138=$B137,AB137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB006-A'!$P:$P,1,FALSE))),AND($B138=$B137,AC137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB006-B'!$P:$P,1,FALSE))),AND($B138=$B137,AD137=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB007-A'!$P:$P,1,FALSE))),AND($B138=$B137,AE137=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A138,'WB007-B'!$P:$P,1,FALSE))),AND($B138=$B137,AF137=\"x\")),\"x\",\"\")","v":"x"},true]
["X136","Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)",null,1897.8726089648146,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB001-A'!$P:$P,1,FALSE))),AND($B139=$B138,F138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-A'!$P:$P,1,FALSE))),AND($B139=$B138,G138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-B'!$P:$P,1,FALSE))),AND($B139=$B138,H138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-C'!$P:$P,1,FALSE))),AND($B139=$B138,I138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-D'!$P:$P,1,FALSE))),AND($B139=$B138,J138=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-E'!$P:$P,1,FALSE))),AND($B139=$B138,K138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB002-F'!$P:$P,1,FALSE))),AND($B139=$B138,L138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB003-A'!$P:$P,1,FALSE))),AND($B139=$B138,M138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB003-B'!$P:$P,1,FALSE))),AND($B139=$B138,N138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB003-C'!$P:$P,1,FALSE))),AND($B139=$B138,O138=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB003-D'!$P:$P,1,FALSE))),AND($B139=$B138,P138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB003-E'!$P:$P,1,FALSE))),AND($B139=$B138,Q138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB004-A'!$P:$P,1,FALSE))),AND($B139=$B138,R138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB004-B'!$P:$P,1,FALSE))),AND($B139=$B138,S138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB004-C'!$P:$P,1,FALSE))),AND($B139=$B138,T138=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB004-D'!$P:$P,1,FALSE))),AND($B139=$B138,U138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB004-E'!$P:$P,1,FALSE))),AND($B139=$B138,V138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-A'!$P:$P,1,FALSE))),AND($B139=$B138,W138=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-B'!$P:$P,1,FALSE))),AND($B139=$B138,X138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-C'!$P:$P,1,FALSE))),AND($B139=$B138,Y138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-D'!$P:$P,1,FALSE))),AND($B139=$B138,Z138=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-E'!$P:$P,1,FALSE))),AND($B139=$B138,AA138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB005-F'!$P:$P,1,FALSE))),AND($B139=$B138,AB138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB006-A'!$P:$P,1,FALSE))),AND($B139=$B138,AC138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB006-B'!$P:$P,1,FALSE))),AND($B139=$B138,AD138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB007-A'!$P:$P,1,FALSE))),AND($B139=$B138,AE138=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A139,'WB007-B'!$P:$P,1,FALSE))),AND($B139=$B138,AF138=\"x\")),\"x\",\"\")","v":""},true]
["X137","Mobilisation & Demobilisation (third party contractor rates apply).",null,"Select from List","item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB001-A'!$P:$P,1,FALSE))),AND($B140=$B139,F139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-A'!$P:$P,1,FALSE))),AND($B140=$B139,G139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-B'!$P:$P,1,FALSE))),AND($B140=$B139,H139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-C'!$P:$P,1,FALSE))),AND($B140=$B139,I139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-D'!$P:$P,1,FALSE))),AND($B140=$B139,J139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-E'!$P:$P,1,FALSE))),AND($B140=$B139,K139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB002-F'!$P:$P,1,FALSE))),AND($B140=$B139,L139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB003-A'!$P:$P,1,FALSE))),AND($B140=$B139,M139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB003-B'!$P:$P,1,FALSE))),AND($B140=$B139,N139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB003-C'!$P:$P,1,FALSE))),AND($B140=$B139,O139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB003-D'!$P:$P,1,FALSE))),AND($B140=$B139,P139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB003-E'!$P:$P,1,FALSE))),AND($B140=$B139,Q139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB004-A'!$P:$P,1,FALSE))),AND($B140=$B139,R139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB004-B'!$P:$P,1,FALSE))),AND($B140=$B139,S139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB004-C'!$P:$P,1,FALSE))),AND($B140=$B139,T139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB004-D'!$P:$P,1,FALSE))),AND($B140=$B139,U139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB004-E'!$P:$P,1,FALSE))),AND($B140=$B139,V139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-A'!$P:$P,1,FALSE))),AND($B140=$B139,W139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-B'!$P:$P,1,FALSE))),AND($B140=$B139,X139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-C'!$P:$P,1,FALSE))),AND($B140=$B139,Y139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-D'!$P:$P,1,FALSE))),AND($B140=$B139,Z139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-E'!$P:$P,1,FALSE))),AND($B140=$B139,AA139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB005-F'!$P:$P,1,FALSE))),AND($B140=$B139,AB139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB006-A'!$P:$P,1,FALSE))),AND($B140=$B139,AC139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB006-B'!$P:$P,1,FALSE))),AND($B140=$B139,AD139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB007-A'!$P:$P,1,FALSE))),AND($B140=$B139,AE139=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A140,'WB007-B'!$P:$P,1,FALSE))),AND($B140=$B139,AF139=\"x\")),\"x\",\"\")","v":""},false]
["X138","Mobilisation & Demobilisation (third party contractor rates apply).","Distance < =50km",4.9488203623593595E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB001-A'!$P:$P,1,FALSE))),AND($B141=$B140,F140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-A'!$P:$P,1,FALSE))),AND($B141=$B140,G140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-B'!$P:$P,1,FALSE))),AND($B141=$B140,H140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-C'!$P:$P,1,FALSE))),AND($B141=$B140,I140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-D'!$P:$P,1,FALSE))),AND($B141=$B140,J140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-E'!$P:$P,1,FALSE))),AND($B141=$B140,K140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB002-F'!$P:$P,1,FALSE))),AND($B141=$B140,L140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB003-A'!$P:$P,1,FALSE))),AND($B141=$B140,M140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB003-B'!$P:$P,1,FALSE))),AND($B141=$B140,N140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB003-C'!$P:$P,1,FALSE))),AND($B141=$B140,O140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB003-D'!$P:$P,1,FALSE))),AND($B141=$B140,P140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB003-E'!$P:$P,1,FALSE))),AND($B141=$B140,Q140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB004-A'!$P:$P,1,FALSE))),AND($B141=$B140,R140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB004-B'!$P:$P,1,FALSE))),AND($B141=$B140,S140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB004-C'!$P:$P,1,FALSE))),AND($B141=$B140,T140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB004-D'!$P:$P,1,FALSE))),AND($B141=$B140,U140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB004-E'!$P:$P,1,FALSE))),AND($B141=$B140,V140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-A'!$P:$P,1,FALSE))),AND($B141=$B140,W140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-B'!$P:$P,1,FALSE))),AND($B141=$B140,X140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-C'!$P:$P,1,FALSE))),AND($B141=$B140,Y140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-D'!$P:$P,1,FALSE))),AND($B141=$B140,Z140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-E'!$P:$P,1,FALSE))),AND($B141=$B140,AA140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB005-F'!$P:$P,1,FALSE))),AND($B141=$B140,AB140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB006-A'!$P:$P,1,FALSE))),AND($B141=$B140,AC140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB006-B'!$P:$P,1,FALSE))),AND($B141=$B140,AD140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB007-A'!$P:$P,1,FALSE))),AND($B141=$B140,AE140=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A141,'WB007-B'!$P:$P,1,FALSE))),AND($B141=$B140,AF140=\"x\")),\"x\",\"\")","v":""},false]
["X139","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 50km -100km",6.1860254529492002E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB001-A'!$P:$P,1,FALSE))),AND($B142=$B141,F141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-A'!$P:$P,1,FALSE))),AND($B142=$B141,G141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-B'!$P:$P,1,FALSE))),AND($B142=$B141,H141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-C'!$P:$P,1,FALSE))),AND($B142=$B141,I141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-D'!$P:$P,1,FALSE))),AND($B142=$B141,J141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-E'!$P:$P,1,FALSE))),AND($B142=$B141,K141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB002-F'!$P:$P,1,FALSE))),AND($B142=$B141,L141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB003-A'!$P:$P,1,FALSE))),AND($B142=$B141,M141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB003-B'!$P:$P,1,FALSE))),AND($B142=$B141,N141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB003-C'!$P:$P,1,FALSE))),AND($B142=$B141,O141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB003-D'!$P:$P,1,FALSE))),AND($B142=$B141,P141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB003-E'!$P:$P,1,FALSE))),AND($B142=$B141,Q141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB004-A'!$P:$P,1,FALSE))),AND($B142=$B141,R141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB004-B'!$P:$P,1,FALSE))),AND($B142=$B141,S141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB004-C'!$P:$P,1,FALSE))),AND($B142=$B141,T141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB004-D'!$P:$P,1,FALSE))),AND($B142=$B141,U141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB004-E'!$P:$P,1,FALSE))),AND($B142=$B141,V141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-A'!$P:$P,1,FALSE))),AND($B142=$B141,W141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-B'!$P:$P,1,FALSE))),AND($B142=$B141,X141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-C'!$P:$P,1,FALSE))),AND($B142=$B141,Y141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-D'!$P:$P,1,FALSE))),AND($B142=$B141,Z141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-E'!$P:$P,1,FALSE))),AND($B142=$B141,AA141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB005-F'!$P:$P,1,FALSE))),AND($B142=$B141,AB141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB006-A'!$P:$P,1,FALSE))),AND($B142=$B141,AC141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB006-B'!$P:$P,1,FALSE))),AND($B142=$B141,AD141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB007-A'!$P:$P,1,FALSE))),AND($B142=$B141,AE141=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A142,'WB007-B'!$P:$P,1,FALSE))),AND($B142=$B141,AF141=\"x\")),\"x\",\"\")","v":""},false]
["X140","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 100km -150km",7.4232305435390403E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB001-A'!$P:$P,1,FALSE))),AND($B143=$B142,F142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-A'!$P:$P,1,FALSE))),AND($B143=$B142,G142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-B'!$P:$P,1,FALSE))),AND($B143=$B142,H142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-C'!$P:$P,1,FALSE))),AND($B143=$B142,I142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-D'!$P:$P,1,FALSE))),AND($B143=$B142,J142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-E'!$P:$P,1,FALSE))),AND($B143=$B142,K142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB002-F'!$P:$P,1,FALSE))),AND($B143=$B142,L142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB003-A'!$P:$P,1,FALSE))),AND($B143=$B142,M142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB003-B'!$P:$P,1,FALSE))),AND($B143=$B142,N142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB003-C'!$P:$P,1,FALSE))),AND($B143=$B142,O142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB003-D'!$P:$P,1,FALSE))),AND($B143=$B142,P142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB003-E'!$P:$P,1,FALSE))),AND($B143=$B142,Q142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB004-A'!$P:$P,1,FALSE))),AND($B143=$B142,R142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB004-B'!$P:$P,1,FALSE))),AND($B143=$B142,S142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB004-C'!$P:$P,1,FALSE))),AND($B143=$B142,T142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB004-D'!$P:$P,1,FALSE))),AND($B143=$B142,U142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB004-E'!$P:$P,1,FALSE))),AND($B143=$B142,V142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-A'!$P:$P,1,FALSE))),AND($B143=$B142,W142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-B'!$P:$P,1,FALSE))),AND($B143=$B142,X142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-C'!$P:$P,1,FALSE))),AND($B143=$B142,Y142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-D'!$P:$P,1,FALSE))),AND($B143=$B142,Z142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-E'!$P:$P,1,FALSE))),AND($B143=$B142,AA142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB005-F'!$P:$P,1,FALSE))),AND($B143=$B142,AB142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB006-A'!$P:$P,1,FALSE))),AND($B143=$B142,AC142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB006-B'!$P:$P,1,FALSE))),AND($B143=$B142,AD142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB007-A'!$P:$P,1,FALSE))),AND($B143=$B142,AE142=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A143,'WB007-B'!$P:$P,1,FALSE))),AND($B143=$B142,AF142=\"x\")),\"x\",\"\")","v":""},false]
["X141","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 200km",8.6604356341288796E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB001-A'!$P:$P,1,FALSE))),AND($B144=$B143,F143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-A'!$P:$P,1,FALSE))),AND($B144=$B143,G143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-B'!$P:$P,1,FALSE))),AND($B144=$B143,H143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-C'!$P:$P,1,FALSE))),AND($B144=$B143,I143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-D'!$P:$P,1,FALSE))),AND($B144=$B143,J143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-E'!$P:$P,1,FALSE))),AND($B144=$B143,K143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB002-F'!$P:$P,1,FALSE))),AND($B144=$B143,L143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB003-A'!$P:$P,1,FALSE))),AND($B144=$B143,M143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB003-B'!$P:$P,1,FALSE))),AND($B144=$B143,N143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB003-C'!$P:$P,1,FALSE))),AND($B144=$B143,O143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB003-D'!$P:$P,1,FALSE))),AND($B144=$B143,P143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB003-E'!$P:$P,1,FALSE))),AND($B144=$B143,Q143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB004-A'!$P:$P,1,FALSE))),AND($B144=$B143,R143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB004-B'!$P:$P,1,FALSE))),AND($B144=$B143,S143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB004-C'!$P:$P,1,FALSE))),AND($B144=$B143,T143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB004-D'!$P:$P,1,FALSE))),AND($B144=$B143,U143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB004-E'!$P:$P,1,FALSE))),AND($B144=$B143,V143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-A'!$P:$P,1,FALSE))),AND($B144=$B143,W143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-B'!$P:$P,1,FALSE))),AND($B144=$B143,X143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-C'!$P:$P,1,FALSE))),AND($B144=$B143,Y143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-D'!$P:$P,1,FALSE))),AND($B144=$B143,Z143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-E'!$P:$P,1,FALSE))),AND($B144=$B143,AA143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB005-F'!$P:$P,1,FALSE))),AND($B144=$B143,AB143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB006-A'!$P:$P,1,FALSE))),AND($B144=$B143,AC143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB006-B'!$P:$P,1,FALSE))),AND($B144=$B143,AD143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB007-A'!$P:$P,1,FALSE))),AND($B144=$B143,AE143=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A144,'WB007-B'!$P:$P,1,FALSE))),AND($B144=$B143,AF143=\"x\")),\"x\",\"\")","v":""},false]
["X142","Mobilisation & Demobilisation (third party contractor rates apply).",null,0,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB001-A'!$P:$P,1,FALSE))),AND($B145=$B144,F144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-A'!$P:$P,1,FALSE))),AND($B145=$B144,G144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-B'!$P:$P,1,FALSE))),AND($B145=$B144,H144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-C'!$P:$P,1,FALSE))),AND($B145=$B144,I144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-D'!$P:$P,1,FALSE))),AND($B145=$B144,J144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-E'!$P:$P,1,FALSE))),AND($B145=$B144,K144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB002-F'!$P:$P,1,FALSE))),AND($B145=$B144,L144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB003-A'!$P:$P,1,FALSE))),AND($B145=$B144,M144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB003-B'!$P:$P,1,FALSE))),AND($B145=$B144,N144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB003-C'!$P:$P,1,FALSE))),AND($B145=$B144,O144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB003-D'!$P:$P,1,FALSE))),AND($B145=$B144,P144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB003-E'!$P:$P,1,FALSE))),AND($B145=$B144,Q144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB004-A'!$P:$P,1,FALSE))),AND($B145=$B144,R144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB004-B'!$P:$P,1,FALSE))),AND($B145=$B144,S144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB004-C'!$P:$P,1,FALSE))),AND($B145=$B144,T144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB004-D'!$P:$P,1,FALSE))),AND($B145=$B144,U144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB004-E'!$P:$P,1,FALSE))),AND($B145=$B144,V144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-A'!$P:$P,1,FALSE))),AND($B145=$B144,W144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-B'!$P:$P,1,FALSE))),AND($B145=$B144,X144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-C'!$P:$P,1,FALSE))),AND($B145=$B144,Y144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-D'!$P:$P,1,FALSE))),AND($B145=$B144,Z144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-E'!$P:$P,1,FALSE))),AND($B145=$B144,AA144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB005-F'!$P:$P,1,FALSE))),AND($B145=$B144,AB144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB006-A'!$P:$P,1,FALSE))),AND($B145=$B144,AC144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB006-B'!$P:$P,1,FALSE))),AND($B145=$B144,AD144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB007-A'!$P:$P,1,FALSE))),AND($B145=$B144,AE144=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A145,'WB007-B'!$P:$P,1,FALSE))),AND($B145=$B144,AF144=\"x\")),\"x\",\"\")","v":""},false]
["X143","Mobilisation & Demobilisation (third party contractor rates apply).","Distance < =50km",9.897640724718719E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB001-A'!$P:$P,1,FALSE))),AND($B146=$B145,F145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-A'!$P:$P,1,FALSE))),AND($B146=$B145,G145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-B'!$P:$P,1,FALSE))),AND($B146=$B145,H145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-C'!$P:$P,1,FALSE))),AND($B146=$B145,I145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-D'!$P:$P,1,FALSE))),AND($B146=$B145,J145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-E'!$P:$P,1,FALSE))),AND($B146=$B145,K145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB002-F'!$P:$P,1,FALSE))),AND($B146=$B145,L145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB003-A'!$P:$P,1,FALSE))),AND($B146=$B145,M145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB003-B'!$P:$P,1,FALSE))),AND($B146=$B145,N145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB003-C'!$P:$P,1,FALSE))),AND($B146=$B145,O145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB003-D'!$P:$P,1,FALSE))),AND($B146=$B145,P145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB003-E'!$P:$P,1,FALSE))),AND($B146=$B145,Q145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB004-A'!$P:$P,1,FALSE))),AND($B146=$B145,R145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB004-B'!$P:$P,1,FALSE))),AND($B146=$B145,S145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB004-C'!$P:$P,1,FALSE))),AND($B146=$B145,T145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB004-D'!$P:$P,1,FALSE))),AND($B146=$B145,U145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB004-E'!$P:$P,1,FALSE))),AND($B146=$B145,V145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-A'!$P:$P,1,FALSE))),AND($B146=$B145,W145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-B'!$P:$P,1,FALSE))),AND($B146=$B145,X145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-C'!$P:$P,1,FALSE))),AND($B146=$B145,Y145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-D'!$P:$P,1,FALSE))),AND($B146=$B145,Z145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-E'!$P:$P,1,FALSE))),AND($B146=$B145,AA145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB005-F'!$P:$P,1,FALSE))),AND($B146=$B145,AB145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB006-A'!$P:$P,1,FALSE))),AND($B146=$B145,AC145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB006-B'!$P:$P,1,FALSE))),AND($B146=$B145,AD145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB007-A'!$P:$P,1,FALSE))),AND($B146=$B145,AE145=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A146,'WB007-B'!$P:$P,1,FALSE))),AND($B146=$B145,AF145=\"x\")),\"x\",\"\")","v":""},false]
["X144","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 50km -100km",0.123720509058984,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB001-A'!$P:$P,1,FALSE))),AND($B147=$B146,F146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-A'!$P:$P,1,FALSE))),AND($B147=$B146,G146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-B'!$P:$P,1,FALSE))),AND($B147=$B146,H146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-C'!$P:$P,1,FALSE))),AND($B147=$B146,I146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-D'!$P:$P,1,FALSE))),AND($B147=$B146,J146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-E'!$P:$P,1,FALSE))),AND($B147=$B146,K146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB002-F'!$P:$P,1,FALSE))),AND($B147=$B146,L146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB003-A'!$P:$P,1,FALSE))),AND($B147=$B146,M146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB003-B'!$P:$P,1,FALSE))),AND($B147=$B146,N146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB003-C'!$P:$P,1,FALSE))),AND($B147=$B146,O146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB003-D'!$P:$P,1,FALSE))),AND($B147=$B146,P146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB003-E'!$P:$P,1,FALSE))),AND($B147=$B146,Q146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB004-A'!$P:$P,1,FALSE))),AND($B147=$B146,R146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB004-B'!$P:$P,1,FALSE))),AND($B147=$B146,S146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB004-C'!$P:$P,1,FALSE))),AND($B147=$B146,T146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB004-D'!$P:$P,1,FALSE))),AND($B147=$B146,U146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB004-E'!$P:$P,1,FALSE))),AND($B147=$B146,V146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-A'!$P:$P,1,FALSE))),AND($B147=$B146,W146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-B'!$P:$P,1,FALSE))),AND($B147=$B146,X146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-C'!$P:$P,1,FALSE))),AND($B147=$B146,Y146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-D'!$P:$P,1,FALSE))),AND($B147=$B146,Z146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-E'!$P:$P,1,FALSE))),AND($B147=$B146,AA146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB005-F'!$P:$P,1,FALSE))),AND($B147=$B146,AB146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB006-A'!$P:$P,1,FALSE))),AND($B147=$B146,AC146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB006-B'!$P:$P,1,FALSE))),AND($B147=$B146,AD146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB007-A'!$P:$P,1,FALSE))),AND($B147=$B146,AE146=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A147,'WB007-B'!$P:$P,1,FALSE))),AND($B147=$B146,AF146=\"x\")),\"x\",\"\")","v":""},false]
["X145","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 100km -150km",0.14846461087078081,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB001-A'!$P:$P,1,FALSE))),AND($B148=$B147,F147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-A'!$P:$P,1,FALSE))),AND($B148=$B147,G147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-B'!$P:$P,1,FALSE))),AND($B148=$B147,H147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-C'!$P:$P,1,FALSE))),AND($B148=$B147,I147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-D'!$P:$P,1,FALSE))),AND($B148=$B147,J147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-E'!$P:$P,1,FALSE))),AND($B148=$B147,K147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB002-F'!$P:$P,1,FALSE))),AND($B148=$B147,L147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB003-A'!$P:$P,1,FALSE))),AND($B148=$B147,M147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB003-B'!$P:$P,1,FALSE))),AND($B148=$B147,N147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB003-C'!$P:$P,1,FALSE))),AND($B148=$B147,O147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB003-D'!$P:$P,1,FALSE))),AND($B148=$B147,P147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB003-E'!$P:$P,1,FALSE))),AND($B148=$B147,Q147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB004-A'!$P:$P,1,FALSE))),AND($B148=$B147,R147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB004-B'!$P:$P,1,FALSE))),AND($B148=$B147,S147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB004-C'!$P:$P,1,FALSE))),AND($B148=$B147,T147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB004-D'!$P:$P,1,FALSE))),AND($B148=$B147,U147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB004-E'!$P:$P,1,FALSE))),AND($B148=$B147,V147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-A'!$P:$P,1,FALSE))),AND($B148=$B147,W147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-B'!$P:$P,1,FALSE))),AND($B148=$B147,X147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-C'!$P:$P,1,FALSE))),AND($B148=$B147,Y147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-D'!$P:$P,1,FALSE))),AND($B148=$B147,Z147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-E'!$P:$P,1,FALSE))),AND($B148=$B147,AA147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB005-F'!$P:$P,1,FALSE))),AND($B148=$B147,AB147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB006-A'!$P:$P,1,FALSE))),AND($B148=$B147,AC147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB006-B'!$P:$P,1,FALSE))),AND($B148=$B147,AD147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB007-A'!$P:$P,1,FALSE))),AND($B148=$B147,AE147=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A148,'WB007-B'!$P:$P,1,FALSE))),AND($B148=$B147,AF147=\"x\")),\"x\",\"\")","v":""},false]
["X146","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 200km",0.17320871268257759,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB001-A'!$P:$P,1,FALSE))),AND($B149=$B148,F148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-A'!$P:$P,1,FALSE))),AND($B149=$B148,G148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-B'!$P:$P,1,FALSE))),AND($B149=$B148,H148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-C'!$P:$P,1,FALSE))),AND($B149=$B148,I148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-D'!$P:$P,1,FALSE))),AND($B149=$B148,J148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-E'!$P:$P,1,FALSE))),AND($B149=$B148,K148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB002-F'!$P:$P,1,FALSE))),AND($B149=$B148,L148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB003-A'!$P:$P,1,FALSE))),AND($B149=$B148,M148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB003-B'!$P:$P,1,FALSE))),AND($B149=$B148,N148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB003-C'!$P:$P,1,FALSE))),AND($B149=$B148,O148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB003-D'!$P:$P,1,FALSE))),AND($B149=$B148,P148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB003-E'!$P:$P,1,FALSE))),AND($B149=$B148,Q148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB004-A'!$P:$P,1,FALSE))),AND($B149=$B148,R148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB004-B'!$P:$P,1,FALSE))),AND($B149=$B148,S148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB004-C'!$P:$P,1,FALSE))),AND($B149=$B148,T148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB004-D'!$P:$P,1,FALSE))),AND($B149=$B148,U148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB004-E'!$P:$P,1,FALSE))),AND($B149=$B148,V148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-A'!$P:$P,1,FALSE))),AND($B149=$B148,W148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-B'!$P:$P,1,FALSE))),AND($B149=$B148,X148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-C'!$P:$P,1,FALSE))),AND($B149=$B148,Y148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-D'!$P:$P,1,FALSE))),AND($B149=$B148,Z148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-E'!$P:$P,1,FALSE))),AND($B149=$B148,AA148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB005-F'!$P:$P,1,FALSE))),AND($B149=$B148,AB148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB006-A'!$P:$P,1,FALSE))),AND($B149=$B148,AC148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB006-B'!$P:$P,1,FALSE))),AND($B149=$B148,AD148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB007-A'!$P:$P,1,FALSE))),AND($B149=$B148,AE148=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A149,'WB007-B'!$P:$P,1,FALSE))),AND($B149=$B148,AF148=\"x\")),\"x\",\"\")","v":""},false]
["X147","Mobilisation & Demobilisation (third party contractor rates apply).",null,0,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB001-A'!$P:$P,1,FALSE))),AND($B150=$B149,F149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-A'!$P:$P,1,FALSE))),AND($B150=$B149,G149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-B'!$P:$P,1,FALSE))),AND($B150=$B149,H149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-C'!$P:$P,1,FALSE))),AND($B150=$B149,I149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-D'!$P:$P,1,FALSE))),AND($B150=$B149,J149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-E'!$P:$P,1,FALSE))),AND($B150=$B149,K149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB002-F'!$P:$P,1,FALSE))),AND($B150=$B149,L149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB003-A'!$P:$P,1,FALSE))),AND($B150=$B149,M149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB003-B'!$P:$P,1,FALSE))),AND($B150=$B149,N149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB003-C'!$P:$P,1,FALSE))),AND($B150=$B149,O149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB003-D'!$P:$P,1,FALSE))),AND($B150=$B149,P149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB003-E'!$P:$P,1,FALSE))),AND($B150=$B149,Q149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB004-A'!$P:$P,1,FALSE))),AND($B150=$B149,R149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB004-B'!$P:$P,1,FALSE))),AND($B150=$B149,S149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB004-C'!$P:$P,1,FALSE))),AND($B150=$B149,T149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB004-D'!$P:$P,1,FALSE))),AND($B150=$B149,U149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB004-E'!$P:$P,1,FALSE))),AND($B150=$B149,V149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-A'!$P:$P,1,FALSE))),AND($B150=$B149,W149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-B'!$P:$P,1,FALSE))),AND($B150=$B149,X149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-C'!$P:$P,1,FALSE))),AND($B150=$B149,Y149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-D'!$P:$P,1,FALSE))),AND($B150=$B149,Z149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-E'!$P:$P,1,FALSE))),AND($B150=$B149,AA149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB005-F'!$P:$P,1,FALSE))),AND($B150=$B149,AB149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB006-A'!$P:$P,1,FALSE))),AND($B150=$B149,AC149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB006-B'!$P:$P,1,FALSE))),AND($B150=$B149,AD149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB007-A'!$P:$P,1,FALSE))),AND($B150=$B149,AE149=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A150,'WB007-B'!$P:$P,1,FALSE))),AND($B150=$B149,AF149=\"x\")),\"x\",\"\")","v":""},false]
["X148","Mobilisation & Demobilisation (third party contractor rates apply).","Distance < =50km",9.897640724718719E-2,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB001-A'!$P:$P,1,FALSE))),AND($B151=$B150,F150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-A'!$P:$P,1,FALSE))),AND($B151=$B150,G150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-B'!$P:$P,1,FALSE))),AND($B151=$B150,H150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-C'!$P:$P,1,FALSE))),AND($B151=$B150,I150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-D'!$P:$P,1,FALSE))),AND($B151=$B150,J150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-E'!$P:$P,1,FALSE))),AND($B151=$B150,K150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB002-F'!$P:$P,1,FALSE))),AND($B151=$B150,L150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB003-A'!$P:$P,1,FALSE))),AND($B151=$B150,M150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB003-B'!$P:$P,1,FALSE))),AND($B151=$B150,N150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB003-C'!$P:$P,1,FALSE))),AND($B151=$B150,O150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB003-D'!$P:$P,1,FALSE))),AND($B151=$B150,P150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB003-E'!$P:$P,1,FALSE))),AND($B151=$B150,Q150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB004-A'!$P:$P,1,FALSE))),AND($B151=$B150,R150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB004-B'!$P:$P,1,FALSE))),AND($B151=$B150,S150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB004-C'!$P:$P,1,FALSE))),AND($B151=$B150,T150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB004-D'!$P:$P,1,FALSE))),AND($B151=$B150,U150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB004-E'!$P:$P,1,FALSE))),AND($B151=$B150,V150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-A'!$P:$P,1,FALSE))),AND($B151=$B150,W150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-B'!$P:$P,1,FALSE))),AND($B151=$B150,X150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-C'!$P:$P,1,FALSE))),AND($B151=$B150,Y150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-D'!$P:$P,1,FALSE))),AND($B151=$B150,Z150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-E'!$P:$P,1,FALSE))),AND($B151=$B150,AA150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB005-F'!$P:$P,1,FALSE))),AND($B151=$B150,AB150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB006-A'!$P:$P,1,FALSE))),AND($B151=$B150,AC150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB006-B'!$P:$P,1,FALSE))),AND($B151=$B150,AD150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB007-A'!$P:$P,1,FALSE))),AND($B151=$B150,AE150=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A151,'WB007-B'!$P:$P,1,FALSE))),AND($B151=$B150,AF150=\"x\")),\"x\",\"\")","v":""},false]
["X149","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 50km -100km",0.123720509058984,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB001-A'!$P:$P,1,FALSE))),AND($B152=$B151,F151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-A'!$P:$P,1,FALSE))),AND($B152=$B151,G151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-B'!$P:$P,1,FALSE))),AND($B152=$B151,H151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-C'!$P:$P,1,FALSE))),AND($B152=$B151,I151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-D'!$P:$P,1,FALSE))),AND($B152=$B151,J151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-E'!$P:$P,1,FALSE))),AND($B152=$B151,K151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB002-F'!$P:$P,1,FALSE))),AND($B152=$B151,L151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB003-A'!$P:$P,1,FALSE))),AND($B152=$B151,M151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB003-B'!$P:$P,1,FALSE))),AND($B152=$B151,N151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB003-C'!$P:$P,1,FALSE))),AND($B152=$B151,O151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB003-D'!$P:$P,1,FALSE))),AND($B152=$B151,P151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB003-E'!$P:$P,1,FALSE))),AND($B152=$B151,Q151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB004-A'!$P:$P,1,FALSE))),AND($B152=$B151,R151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB004-B'!$P:$P,1,FALSE))),AND($B152=$B151,S151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB004-C'!$P:$P,1,FALSE))),AND($B152=$B151,T151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB004-D'!$P:$P,1,FALSE))),AND($B152=$B151,U151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB004-E'!$P:$P,1,FALSE))),AND($B152=$B151,V151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-A'!$P:$P,1,FALSE))),AND($B152=$B151,W151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-B'!$P:$P,1,FALSE))),AND($B152=$B151,X151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-C'!$P:$P,1,FALSE))),AND($B152=$B151,Y151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-D'!$P:$P,1,FALSE))),AND($B152=$B151,Z151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-E'!$P:$P,1,FALSE))),AND($B152=$B151,AA151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB005-F'!$P:$P,1,FALSE))),AND($B152=$B151,AB151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB006-A'!$P:$P,1,FALSE))),AND($B152=$B151,AC151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB006-B'!$P:$P,1,FALSE))),AND($B152=$B151,AD151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB007-A'!$P:$P,1,FALSE))),AND($B152=$B151,AE151=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A152,'WB007-B'!$P:$P,1,FALSE))),AND($B152=$B151,AF151=\"x\")),\"x\",\"\")","v":""},false]
["X150","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 100km -150km",0.14846461087078081,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB001-A'!$P:$P,1,FALSE))),AND($B153=$B152,F152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-A'!$P:$P,1,FALSE))),AND($B153=$B152,G152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-B'!$P:$P,1,FALSE))),AND($B153=$B152,H152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-C'!$P:$P,1,FALSE))),AND($B153=$B152,I152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-D'!$P:$P,1,FALSE))),AND($B153=$B152,J152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-E'!$P:$P,1,FALSE))),AND($B153=$B152,K152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB002-F'!$P:$P,1,FALSE))),AND($B153=$B152,L152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB003-A'!$P:$P,1,FALSE))),AND($B153=$B152,M152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB003-B'!$P:$P,1,FALSE))),AND($B153=$B152,N152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB003-C'!$P:$P,1,FALSE))),AND($B153=$B152,O152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB003-D'!$P:$P,1,FALSE))),AND($B153=$B152,P152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB003-E'!$P:$P,1,FALSE))),AND($B153=$B152,Q152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB004-A'!$P:$P,1,FALSE))),AND($B153=$B152,R152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB004-B'!$P:$P,1,FALSE))),AND($B153=$B152,S152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB004-C'!$P:$P,1,FALSE))),AND($B153=$B152,T152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB004-D'!$P:$P,1,FALSE))),AND($B153=$B152,U152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB004-E'!$P:$P,1,FALSE))),AND($B153=$B152,V152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-A'!$P:$P,1,FALSE))),AND($B153=$B152,W152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-B'!$P:$P,1,FALSE))),AND($B153=$B152,X152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-C'!$P:$P,1,FALSE))),AND($B153=$B152,Y152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-D'!$P:$P,1,FALSE))),AND($B153=$B152,Z152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-E'!$P:$P,1,FALSE))),AND($B153=$B152,AA152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB005-F'!$P:$P,1,FALSE))),AND($B153=$B152,AB152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB006-A'!$P:$P,1,FALSE))),AND($B153=$B152,AC152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB006-B'!$P:$P,1,FALSE))),AND($B153=$B152,AD152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB007-A'!$P:$P,1,FALSE))),AND($B153=$B152,AE152=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A153,'WB007-B'!$P:$P,1,FALSE))),AND($B153=$B152,AF152=\"x\")),\"x\",\"\")","v":""},false]
["X151","Mobilisation & Demobilisation (third party contractor rates apply).","Distance > 200km",0.17320871268257759,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB001-A'!$P:$P,1,FALSE))),AND($B154=$B153,F153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-A'!$P:$P,1,FALSE))),AND($B154=$B153,G153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-B'!$P:$P,1,FALSE))),AND($B154=$B153,H153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-C'!$P:$P,1,FALSE))),AND($B154=$B153,I153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-D'!$P:$P,1,FALSE))),AND($B154=$B153,J153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-E'!$P:$P,1,FALSE))),AND($B154=$B153,K153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB002-F'!$P:$P,1,FALSE))),AND($B154=$B153,L153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB003-A'!$P:$P,1,FALSE))),AND($B154=$B153,M153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB003-B'!$P:$P,1,FALSE))),AND($B154=$B153,N153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB003-C'!$P:$P,1,FALSE))),AND($B154=$B153,O153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB003-D'!$P:$P,1,FALSE))),AND($B154=$B153,P153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB003-E'!$P:$P,1,FALSE))),AND($B154=$B153,Q153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB004-A'!$P:$P,1,FALSE))),AND($B154=$B153,R153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB004-B'!$P:$P,1,FALSE))),AND($B154=$B153,S153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB004-C'!$P:$P,1,FALSE))),AND($B154=$B153,T153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB004-D'!$P:$P,1,FALSE))),AND($B154=$B153,U153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB004-E'!$P:$P,1,FALSE))),AND($B154=$B153,V153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-A'!$P:$P,1,FALSE))),AND($B154=$B153,W153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-B'!$P:$P,1,FALSE))),AND($B154=$B153,X153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-C'!$P:$P,1,FALSE))),AND($B154=$B153,Y153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-D'!$P:$P,1,FALSE))),AND($B154=$B153,Z153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-E'!$P:$P,1,FALSE))),AND($B154=$B153,AA153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB005-F'!$P:$P,1,FALSE))),AND($B154=$B153,AB153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB006-A'!$P:$P,1,FALSE))),AND($B154=$B153,AC153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB006-B'!$P:$P,1,FALSE))),AND($B154=$B153,AD153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB007-A'!$P:$P,1,FALSE))),AND($B154=$B153,AE153=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A154,'WB007-B'!$P:$P,1,FALSE))),AND($B154=$B153,AF153=\"x\")),\"x\",\"\")","v":""},false]
["X152","Onsite remediation of hydrocarbon contaminated soils",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB001-A'!$P:$P,1,FALSE))),AND($B155=$B154,F154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-A'!$P:$P,1,FALSE))),AND($B155=$B154,G154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-B'!$P:$P,1,FALSE))),AND($B155=$B154,H154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-C'!$P:$P,1,FALSE))),AND($B155=$B154,I154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-D'!$P:$P,1,FALSE))),AND($B155=$B154,J154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-E'!$P:$P,1,FALSE))),AND($B155=$B154,K154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB002-F'!$P:$P,1,FALSE))),AND($B155=$B154,L154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB003-A'!$P:$P,1,FALSE))),AND($B155=$B154,M154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB003-B'!$P:$P,1,FALSE))),AND($B155=$B154,N154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB003-C'!$P:$P,1,FALSE))),AND($B155=$B154,O154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB003-D'!$P:$P,1,FALSE))),AND($B155=$B154,P154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB003-E'!$P:$P,1,FALSE))),AND($B155=$B154,Q154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB004-A'!$P:$P,1,FALSE))),AND($B155=$B154,R154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB004-B'!$P:$P,1,FALSE))),AND($B155=$B154,S154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB004-C'!$P:$P,1,FALSE))),AND($B155=$B154,T154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB004-D'!$P:$P,1,FALSE))),AND($B155=$B154,U154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB004-E'!$P:$P,1,FALSE))),AND($B155=$B154,V154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-A'!$P:$P,1,FALSE))),AND($B155=$B154,W154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-B'!$P:$P,1,FALSE))),AND($B155=$B154,X154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-C'!$P:$P,1,FALSE))),AND($B155=$B154,Y154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-D'!$P:$P,1,FALSE))),AND($B155=$B154,Z154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-E'!$P:$P,1,FALSE))),AND($B155=$B154,AA154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB005-F'!$P:$P,1,FALSE))),AND($B155=$B154,AB154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB006-A'!$P:$P,1,FALSE))),AND($B155=$B154,AC154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB006-B'!$P:$P,1,FALSE))),AND($B155=$B154,AD154=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB007-A'!$P:$P,1,FALSE))),AND($B155=$B154,AE154=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A155,'WB007-B'!$P:$P,1,FALSE))),AND($B155=$B154,AF154=\"x\")),\"x\",\"\")","v":""},true]
["X153","Onsite remediation of hydrocarbon contaminated soils","< =50m3",80.294610379280599,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB001-A'!$P:$P,1,FALSE))),AND($B156=$B155,F155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-A'!$P:$P,1,FALSE))),AND($B156=$B155,G155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-B'!$P:$P,1,FALSE))),AND($B156=$B155,H155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-C'!$P:$P,1,FALSE))),AND($B156=$B155,I155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-D'!$P:$P,1,FALSE))),AND($B156=$B155,J155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-E'!$P:$P,1,FALSE))),AND($B156=$B155,K155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB002-F'!$P:$P,1,FALSE))),AND($B156=$B155,L155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB003-A'!$P:$P,1,FALSE))),AND($B156=$B155,M155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB003-B'!$P:$P,1,FALSE))),AND($B156=$B155,N155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB003-C'!$P:$P,1,FALSE))),AND($B156=$B155,O155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB003-D'!$P:$P,1,FALSE))),AND($B156=$B155,P155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB003-E'!$P:$P,1,FALSE))),AND($B156=$B155,Q155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB004-A'!$P:$P,1,FALSE))),AND($B156=$B155,R155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB004-B'!$P:$P,1,FALSE))),AND($B156=$B155,S155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB004-C'!$P:$P,1,FALSE))),AND($B156=$B155,T155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB004-D'!$P:$P,1,FALSE))),AND($B156=$B155,U155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB004-E'!$P:$P,1,FALSE))),AND($B156=$B155,V155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-A'!$P:$P,1,FALSE))),AND($B156=$B155,W155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-B'!$P:$P,1,FALSE))),AND($B156=$B155,X155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-C'!$P:$P,1,FALSE))),AND($B156=$B155,Y155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-D'!$P:$P,1,FALSE))),AND($B156=$B155,Z155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-E'!$P:$P,1,FALSE))),AND($B156=$B155,AA155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB005-F'!$P:$P,1,FALSE))),AND($B156=$B155,AB155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB006-A'!$P:$P,1,FALSE))),AND($B156=$B155,AC155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB006-B'!$P:$P,1,FALSE))),AND($B156=$B155,AD155=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB007-A'!$P:$P,1,FALSE))),AND($B156=$B155,AE155=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A156,'WB007-B'!$P:$P,1,FALSE))),AND($B156=$B155,AF155=\"x\")),\"x\",\"\")","v":""},true]
["X154","Onsite remediation of hydrocarbon contaminated soils","> 50m3 -100m3",64.235688303424482,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB001-A'!$P:$P,1,FALSE))),AND($B157=$B156,F156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-A'!$P:$P,1,FALSE))),AND($B157=$B156,G156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-B'!$P:$P,1,FALSE))),AND($B157=$B156,H156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-C'!$P:$P,1,FALSE))),AND($B157=$B156,I156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-D'!$P:$P,1,FALSE))),AND($B157=$B156,J156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-E'!$P:$P,1,FALSE))),AND($B157=$B156,K156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB002-F'!$P:$P,1,FALSE))),AND($B157=$B156,L156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB003-A'!$P:$P,1,FALSE))),AND($B157=$B156,M156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB003-B'!$P:$P,1,FALSE))),AND($B157=$B156,N156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB003-C'!$P:$P,1,FALSE))),AND($B157=$B156,O156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB003-D'!$P:$P,1,FALSE))),AND($B157=$B156,P156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB003-E'!$P:$P,1,FALSE))),AND($B157=$B156,Q156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB004-A'!$P:$P,1,FALSE))),AND($B157=$B156,R156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB004-B'!$P:$P,1,FALSE))),AND($B157=$B156,S156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB004-C'!$P:$P,1,FALSE))),AND($B157=$B156,T156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB004-D'!$P:$P,1,FALSE))),AND($B157=$B156,U156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB004-E'!$P:$P,1,FALSE))),AND($B157=$B156,V156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-A'!$P:$P,1,FALSE))),AND($B157=$B156,W156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-B'!$P:$P,1,FALSE))),AND($B157=$B156,X156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-C'!$P:$P,1,FALSE))),AND($B157=$B156,Y156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-D'!$P:$P,1,FALSE))),AND($B157=$B156,Z156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-E'!$P:$P,1,FALSE))),AND($B157=$B156,AA156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB005-F'!$P:$P,1,FALSE))),AND($B157=$B156,AB156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB006-A'!$P:$P,1,FALSE))),AND($B157=$B156,AC156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB006-B'!$P:$P,1,FALSE))),AND($B157=$B156,AD156=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB007-A'!$P:$P,1,FALSE))),AND($B157=$B156,AE156=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A157,'WB007-B'!$P:$P,1,FALSE))),AND($B157=$B156,AF156=\"x\")),\"x\",\"\")","v":""},true]
["X155","Onsite remediation of hydrocarbon contaminated soils","> 100m3 -500m3",48.176766227568358,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB001-A'!$P:$P,1,FALSE))),AND($B158=$B157,F157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-A'!$P:$P,1,FALSE))),AND($B158=$B157,G157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-B'!$P:$P,1,FALSE))),AND($B158=$B157,H157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-C'!$P:$P,1,FALSE))),AND($B158=$B157,I157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-D'!$P:$P,1,FALSE))),AND($B158=$B157,J157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-E'!$P:$P,1,FALSE))),AND($B158=$B157,K157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB002-F'!$P:$P,1,FALSE))),AND($B158=$B157,L157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB003-A'!$P:$P,1,FALSE))),AND($B158=$B157,M157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB003-B'!$P:$P,1,FALSE))),AND($B158=$B157,N157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB003-C'!$P:$P,1,FALSE))),AND($B158=$B157,O157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB003-D'!$P:$P,1,FALSE))),AND($B158=$B157,P157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB003-E'!$P:$P,1,FALSE))),AND($B158=$B157,Q157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB004-A'!$P:$P,1,FALSE))),AND($B158=$B157,R157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB004-B'!$P:$P,1,FALSE))),AND($B158=$B157,S157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB004-C'!$P:$P,1,FALSE))),AND($B158=$B157,T157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB004-D'!$P:$P,1,FALSE))),AND($B158=$B157,U157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB004-E'!$P:$P,1,FALSE))),AND($B158=$B157,V157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-A'!$P:$P,1,FALSE))),AND($B158=$B157,W157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-B'!$P:$P,1,FALSE))),AND($B158=$B157,X157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-C'!$P:$P,1,FALSE))),AND($B158=$B157,Y157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-D'!$P:$P,1,FALSE))),AND($B158=$B157,Z157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-E'!$P:$P,1,FALSE))),AND($B158=$B157,AA157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB005-F'!$P:$P,1,FALSE))),AND($B158=$B157,AB157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB006-A'!$P:$P,1,FALSE))),AND($B158=$B157,AC157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB006-B'!$P:$P,1,FALSE))),AND($B158=$B157,AD157=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB007-A'!$P:$P,1,FALSE))),AND($B158=$B157,AE157=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A158,'WB007-B'!$P:$P,1,FALSE))),AND($B158=$B157,AF157=\"x\")),\"x\",\"\")","v":""},true]
["X156","Onsite remediation of hydrocarbon contaminated soils","> 500m3",43.797060206880332,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB001-A'!$P:$P,1,FALSE))),AND($B159=$B158,F158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-A'!$P:$P,1,FALSE))),AND($B159=$B158,G158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-B'!$P:$P,1,FALSE))),AND($B159=$B158,H158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-C'!$P:$P,1,FALSE))),AND($B159=$B158,I158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-D'!$P:$P,1,FALSE))),AND($B159=$B158,J158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-E'!$P:$P,1,FALSE))),AND($B159=$B158,K158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB002-F'!$P:$P,1,FALSE))),AND($B159=$B158,L158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB003-A'!$P:$P,1,FALSE))),AND($B159=$B158,M158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB003-B'!$P:$P,1,FALSE))),AND($B159=$B158,N158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB003-C'!$P:$P,1,FALSE))),AND($B159=$B158,O158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB003-D'!$P:$P,1,FALSE))),AND($B159=$B158,P158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB003-E'!$P:$P,1,FALSE))),AND($B159=$B158,Q158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB004-A'!$P:$P,1,FALSE))),AND($B159=$B158,R158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB004-B'!$P:$P,1,FALSE))),AND($B159=$B158,S158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB004-C'!$P:$P,1,FALSE))),AND($B159=$B158,T158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB004-D'!$P:$P,1,FALSE))),AND($B159=$B158,U158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB004-E'!$P:$P,1,FALSE))),AND($B159=$B158,V158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-A'!$P:$P,1,FALSE))),AND($B159=$B158,W158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-B'!$P:$P,1,FALSE))),AND($B159=$B158,X158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-C'!$P:$P,1,FALSE))),AND($B159=$B158,Y158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-D'!$P:$P,1,FALSE))),AND($B159=$B158,Z158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-E'!$P:$P,1,FALSE))),AND($B159=$B158,AA158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB005-F'!$P:$P,1,FALSE))),AND($B159=$B158,AB158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB006-A'!$P:$P,1,FALSE))),AND($B159=$B158,AC158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB006-B'!$P:$P,1,FALSE))),AND($B159=$B158,AD158=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB007-A'!$P:$P,1,FALSE))),AND($B159=$B158,AE158=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A159,'WB007-B'!$P:$P,1,FALSE))),AND($B159=$B158,AF158=\"x\")),\"x\",\"\")","v":""},true]
["X157","OR Backfill and reinstate dam to natural surface.",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB001-A'!$P:$P,1,FALSE))),AND($B160=$B159,F159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-A'!$P:$P,1,FALSE))),AND($B160=$B159,G159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-B'!$P:$P,1,FALSE))),AND($B160=$B159,H159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-C'!$P:$P,1,FALSE))),AND($B160=$B159,I159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-D'!$P:$P,1,FALSE))),AND($B160=$B159,J159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-E'!$P:$P,1,FALSE))),AND($B160=$B159,K159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB002-F'!$P:$P,1,FALSE))),AND($B160=$B159,L159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB003-A'!$P:$P,1,FALSE))),AND($B160=$B159,M159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB003-B'!$P:$P,1,FALSE))),AND($B160=$B159,N159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB003-C'!$P:$P,1,FALSE))),AND($B160=$B159,O159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB003-D'!$P:$P,1,FALSE))),AND($B160=$B159,P159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB003-E'!$P:$P,1,FALSE))),AND($B160=$B159,Q159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB004-A'!$P:$P,1,FALSE))),AND($B160=$B159,R159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB004-B'!$P:$P,1,FALSE))),AND($B160=$B159,S159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB004-C'!$P:$P,1,FALSE))),AND($B160=$B159,T159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB004-D'!$P:$P,1,FALSE))),AND($B160=$B159,U159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB004-E'!$P:$P,1,FALSE))),AND($B160=$B159,V159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-A'!$P:$P,1,FALSE))),AND($B160=$B159,W159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-B'!$P:$P,1,FALSE))),AND($B160=$B159,X159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-C'!$P:$P,1,FALSE))),AND($B160=$B159,Y159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-D'!$P:$P,1,FALSE))),AND($B160=$B159,Z159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-E'!$P:$P,1,FALSE))),AND($B160=$B159,AA159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB005-F'!$P:$P,1,FALSE))),AND($B160=$B159,AB159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB006-A'!$P:$P,1,FALSE))),AND($B160=$B159,AC159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB006-B'!$P:$P,1,FALSE))),AND($B160=$B159,AD159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB007-A'!$P:$P,1,FALSE))),AND($B160=$B159,AE159=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A160,'WB007-B'!$P:$P,1,FALSE))),AND($B160=$B159,AF159=\"x\")),\"x\",\"\")","v":""},false]
["X158","OR Backfill and reinstate dam to natural surface.","haul distance < =1km",4.8220377707011668,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB001-A'!$P:$P,1,FALSE))),AND($B161=$B160,F160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-A'!$P:$P,1,FALSE))),AND($B161=$B160,G160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-B'!$P:$P,1,FALSE))),AND($B161=$B160,H160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-C'!$P:$P,1,FALSE))),AND($B161=$B160,I160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-D'!$P:$P,1,FALSE))),AND($B161=$B160,J160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-E'!$P:$P,1,FALSE))),AND($B161=$B160,K160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB002-F'!$P:$P,1,FALSE))),AND($B161=$B160,L160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB003-A'!$P:$P,1,FALSE))),AND($B161=$B160,M160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB003-B'!$P:$P,1,FALSE))),AND($B161=$B160,N160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB003-C'!$P:$P,1,FALSE))),AND($B161=$B160,O160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB003-D'!$P:$P,1,FALSE))),AND($B161=$B160,P160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB003-E'!$P:$P,1,FALSE))),AND($B161=$B160,Q160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB004-A'!$P:$P,1,FALSE))),AND($B161=$B160,R160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB004-B'!$P:$P,1,FALSE))),AND($B161=$B160,S160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB004-C'!$P:$P,1,FALSE))),AND($B161=$B160,T160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB004-D'!$P:$P,1,FALSE))),AND($B161=$B160,U160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB004-E'!$P:$P,1,FALSE))),AND($B161=$B160,V160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-A'!$P:$P,1,FALSE))),AND($B161=$B160,W160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-B'!$P:$P,1,FALSE))),AND($B161=$B160,X160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-C'!$P:$P,1,FALSE))),AND($B161=$B160,Y160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-D'!$P:$P,1,FALSE))),AND($B161=$B160,Z160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-E'!$P:$P,1,FALSE))),AND($B161=$B160,AA160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB005-F'!$P:$P,1,FALSE))),AND($B161=$B160,AB160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB006-A'!$P:$P,1,FALSE))),AND($B161=$B160,AC160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB006-B'!$P:$P,1,FALSE))),AND($B161=$B160,AD160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB007-A'!$P:$P,1,FALSE))),AND($B161=$B160,AE160=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A161,'WB007-B'!$P:$P,1,FALSE))),AND($B161=$B160,AF160=\"x\")),\"x\",\"\")","v":""},false]
["X159","OR Backfill and reinstate dam to natural surface.","haul distance > 1km -2km",6.4579569458353943,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB001-A'!$P:$P,1,FALSE))),AND($B162=$B161,F161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-A'!$P:$P,1,FALSE))),AND($B162=$B161,G161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-B'!$P:$P,1,FALSE))),AND($B162=$B161,H161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-C'!$P:$P,1,FALSE))),AND($B162=$B161,I161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-D'!$P:$P,1,FALSE))),AND($B162=$B161,J161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-E'!$P:$P,1,FALSE))),AND($B162=$B161,K161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB002-F'!$P:$P,1,FALSE))),AND($B162=$B161,L161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB003-A'!$P:$P,1,FALSE))),AND($B162=$B161,M161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB003-B'!$P:$P,1,FALSE))),AND($B162=$B161,N161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB003-C'!$P:$P,1,FALSE))),AND($B162=$B161,O161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB003-D'!$P:$P,1,FALSE))),AND($B162=$B161,P161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB003-E'!$P:$P,1,FALSE))),AND($B162=$B161,Q161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB004-A'!$P:$P,1,FALSE))),AND($B162=$B161,R161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB004-B'!$P:$P,1,FALSE))),AND($B162=$B161,S161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB004-C'!$P:$P,1,FALSE))),AND($B162=$B161,T161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB004-D'!$P:$P,1,FALSE))),AND($B162=$B161,U161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB004-E'!$P:$P,1,FALSE))),AND($B162=$B161,V161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-A'!$P:$P,1,FALSE))),AND($B162=$B161,W161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-B'!$P:$P,1,FALSE))),AND($B162=$B161,X161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-C'!$P:$P,1,FALSE))),AND($B162=$B161,Y161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-D'!$P:$P,1,FALSE))),AND($B162=$B161,Z161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-E'!$P:$P,1,FALSE))),AND($B162=$B161,AA161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB005-F'!$P:$P,1,FALSE))),AND($B162=$B161,AB161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB006-A'!$P:$P,1,FALSE))),AND($B162=$B161,AC161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB006-B'!$P:$P,1,FALSE))),AND($B162=$B161,AD161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB007-A'!$P:$P,1,FALSE))),AND($B162=$B161,AE161=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A162,'WB007-B'!$P:$P,1,FALSE))),AND($B162=$B161,AF161=\"x\")),\"x\",\"\")","v":""},false]
["X160","OR Backfill and reinstate dam to natural surface.","haul distance > 2km-5km",8.5081743501363523,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB001-A'!$P:$P,1,FALSE))),AND($B163=$B162,F162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-A'!$P:$P,1,FALSE))),AND($B163=$B162,G162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-B'!$P:$P,1,FALSE))),AND($B163=$B162,H162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-C'!$P:$P,1,FALSE))),AND($B163=$B162,I162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-D'!$P:$P,1,FALSE))),AND($B163=$B162,J162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-E'!$P:$P,1,FALSE))),AND($B163=$B162,K162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB002-F'!$P:$P,1,FALSE))),AND($B163=$B162,L162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB003-A'!$P:$P,1,FALSE))),AND($B163=$B162,M162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB003-B'!$P:$P,1,FALSE))),AND($B163=$B162,N162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB003-C'!$P:$P,1,FALSE))),AND($B163=$B162,O162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB003-D'!$P:$P,1,FALSE))),AND($B163=$B162,P162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB003-E'!$P:$P,1,FALSE))),AND($B163=$B162,Q162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB004-A'!$P:$P,1,FALSE))),AND($B163=$B162,R162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB004-B'!$P:$P,1,FALSE))),AND($B163=$B162,S162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB004-C'!$P:$P,1,FALSE))),AND($B163=$B162,T162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB004-D'!$P:$P,1,FALSE))),AND($B163=$B162,U162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB004-E'!$P:$P,1,FALSE))),AND($B163=$B162,V162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-A'!$P:$P,1,FALSE))),AND($B163=$B162,W162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-B'!$P:$P,1,FALSE))),AND($B163=$B162,X162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-C'!$P:$P,1,FALSE))),AND($B163=$B162,Y162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-D'!$P:$P,1,FALSE))),AND($B163=$B162,Z162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-E'!$P:$P,1,FALSE))),AND($B163=$B162,AA162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB005-F'!$P:$P,1,FALSE))),AND($B163=$B162,AB162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB006-A'!$P:$P,1,FALSE))),AND($B163=$B162,AC162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB006-B'!$P:$P,1,FALSE))),AND($B163=$B162,AD162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB007-A'!$P:$P,1,FALSE))),AND($B163=$B162,AE162=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A163,'WB007-B'!$P:$P,1,FALSE))),AND($B163=$B162,AF162=\"x\")),\"x\",\"\")","v":""},false]
["X161","OR Backfill and reinstate dam to natural surface.","haul distance > 5km",11.291885803963492,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB001-A'!$P:$P,1,FALSE))),AND($B164=$B163,F163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-A'!$P:$P,1,FALSE))),AND($B164=$B163,G163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-B'!$P:$P,1,FALSE))),AND($B164=$B163,H163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-C'!$P:$P,1,FALSE))),AND($B164=$B163,I163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-D'!$P:$P,1,FALSE))),AND($B164=$B163,J163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-E'!$P:$P,1,FALSE))),AND($B164=$B163,K163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB002-F'!$P:$P,1,FALSE))),AND($B164=$B163,L163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB003-A'!$P:$P,1,FALSE))),AND($B164=$B163,M163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB003-B'!$P:$P,1,FALSE))),AND($B164=$B163,N163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB003-C'!$P:$P,1,FALSE))),AND($B164=$B163,O163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB003-D'!$P:$P,1,FALSE))),AND($B164=$B163,P163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB003-E'!$P:$P,1,FALSE))),AND($B164=$B163,Q163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB004-A'!$P:$P,1,FALSE))),AND($B164=$B163,R163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB004-B'!$P:$P,1,FALSE))),AND($B164=$B163,S163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB004-C'!$P:$P,1,FALSE))),AND($B164=$B163,T163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB004-D'!$P:$P,1,FALSE))),AND($B164=$B163,U163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB004-E'!$P:$P,1,FALSE))),AND($B164=$B163,V163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-A'!$P:$P,1,FALSE))),AND($B164=$B163,W163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-B'!$P:$P,1,FALSE))),AND($B164=$B163,X163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-C'!$P:$P,1,FALSE))),AND($B164=$B163,Y163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-D'!$P:$P,1,FALSE))),AND($B164=$B163,Z163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-E'!$P:$P,1,FALSE))),AND($B164=$B163,AA163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB005-F'!$P:$P,1,FALSE))),AND($B164=$B163,AB163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB006-A'!$P:$P,1,FALSE))),AND($B164=$B163,AC163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB006-B'!$P:$P,1,FALSE))),AND($B164=$B163,AD163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB007-A'!$P:$P,1,FALSE))),AND($B164=$B163,AE163=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A164,'WB007-B'!$P:$P,1,FALSE))),AND($B164=$B163,AF163=\"x\")),\"x\",\"\")","v":""},false]
["X162","Removal and disposal of oil contaminated water from bunded areas and sumps.",null,"Use 1st principles to build a rate","Lt",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB001-A'!$P:$P,1,FALSE))),AND($B165=$B164,F164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-A'!$P:$P,1,FALSE))),AND($B165=$B164,G164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-B'!$P:$P,1,FALSE))),AND($B165=$B164,H164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-C'!$P:$P,1,FALSE))),AND($B165=$B164,I164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-D'!$P:$P,1,FALSE))),AND($B165=$B164,J164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-E'!$P:$P,1,FALSE))),AND($B165=$B164,K164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB002-F'!$P:$P,1,FALSE))),AND($B165=$B164,L164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB003-A'!$P:$P,1,FALSE))),AND($B165=$B164,M164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB003-B'!$P:$P,1,FALSE))),AND($B165=$B164,N164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB003-C'!$P:$P,1,FALSE))),AND($B165=$B164,O164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB003-D'!$P:$P,1,FALSE))),AND($B165=$B164,P164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB003-E'!$P:$P,1,FALSE))),AND($B165=$B164,Q164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB004-A'!$P:$P,1,FALSE))),AND($B165=$B164,R164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB004-B'!$P:$P,1,FALSE))),AND($B165=$B164,S164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB004-C'!$P:$P,1,FALSE))),AND($B165=$B164,T164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB004-D'!$P:$P,1,FALSE))),AND($B165=$B164,U164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB004-E'!$P:$P,1,FALSE))),AND($B165=$B164,V164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-A'!$P:$P,1,FALSE))),AND($B165=$B164,W164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-B'!$P:$P,1,FALSE))),AND($B165=$B164,X164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-C'!$P:$P,1,FALSE))),AND($B165=$B164,Y164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-D'!$P:$P,1,FALSE))),AND($B165=$B164,Z164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-E'!$P:$P,1,FALSE))),AND($B165=$B164,AA164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB005-F'!$P:$P,1,FALSE))),AND($B165=$B164,AB164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB006-A'!$P:$P,1,FALSE))),AND($B165=$B164,AC164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB006-B'!$P:$P,1,FALSE))),AND($B165=$B164,AD164=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB007-A'!$P:$P,1,FALSE))),AND($B165=$B164,AE164=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A165,'WB007-B'!$P:$P,1,FALSE))),AND($B165=$B164,AF164=\"x\")),\"x\",\"\")","v":""},true]
["X163","Removal of general rubbish from the site to a licensed landfill facility",null,948.93630448240731,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB001-A'!$P:$P,1,FALSE))),AND($B166=$B165,F165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-A'!$P:$P,1,FALSE))),AND($B166=$B165,G165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-B'!$P:$P,1,FALSE))),AND($B166=$B165,H165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-C'!$P:$P,1,FALSE))),AND($B166=$B165,I165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-D'!$P:$P,1,FALSE))),AND($B166=$B165,J165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-E'!$P:$P,1,FALSE))),AND($B166=$B165,K165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB002-F'!$P:$P,1,FALSE))),AND($B166=$B165,L165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB003-A'!$P:$P,1,FALSE))),AND($B166=$B165,M165=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB003-B'!$P:$P,1,FALSE))),AND($B166=$B165,N165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB003-C'!$P:$P,1,FALSE))),AND($B166=$B165,O165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB003-D'!$P:$P,1,FALSE))),AND($B166=$B165,P165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB003-E'!$P:$P,1,FALSE))),AND($B166=$B165,Q165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB004-A'!$P:$P,1,FALSE))),AND($B166=$B165,R165=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB004-B'!$P:$P,1,FALSE))),AND($B166=$B165,S165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB004-C'!$P:$P,1,FALSE))),AND($B166=$B165,T165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB004-D'!$P:$P,1,FALSE))),AND($B166=$B165,U165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB004-E'!$P:$P,1,FALSE))),AND($B166=$B165,V165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-A'!$P:$P,1,FALSE))),AND($B166=$B165,W165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-B'!$P:$P,1,FALSE))),AND($B166=$B165,X165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-C'!$P:$P,1,FALSE))),AND($B166=$B165,Y165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-D'!$P:$P,1,FALSE))),AND($B166=$B165,Z165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-E'!$P:$P,1,FALSE))),AND($B166=$B165,AA165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB005-F'!$P:$P,1,FALSE))),AND($B166=$B165,AB165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB006-A'!$P:$P,1,FALSE))),AND($B166=$B165,AC165=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB006-B'!$P:$P,1,FALSE))),AND($B166=$B165,AD165=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB007-A'!$P:$P,1,FALSE))),AND($B166=$B165,AE165=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A166,'WB007-B'!$P:$P,1,FALSE))),AND($B166=$B165,AF165=\"x\")),\"x\",\"\")","v":""},true]
["X164","Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations.",null,37368.542556175526,"km",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB001-A'!$P:$P,1,FALSE))),AND($B167=$B166,F166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-A'!$P:$P,1,FALSE))),AND($B167=$B166,G166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-B'!$P:$P,1,FALSE))),AND($B167=$B166,H166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-C'!$P:$P,1,FALSE))),AND($B167=$B166,I166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-D'!$P:$P,1,FALSE))),AND($B167=$B166,J166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-E'!$P:$P,1,FALSE))),AND($B167=$B166,K166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB002-F'!$P:$P,1,FALSE))),AND($B167=$B166,L166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB003-A'!$P:$P,1,FALSE))),AND($B167=$B166,M166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB003-B'!$P:$P,1,FALSE))),AND($B167=$B166,N166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB003-C'!$P:$P,1,FALSE))),AND($B167=$B166,O166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB003-D'!$P:$P,1,FALSE))),AND($B167=$B166,P166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB003-E'!$P:$P,1,FALSE))),AND($B167=$B166,Q166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB004-A'!$P:$P,1,FALSE))),AND($B167=$B166,R166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB004-B'!$P:$P,1,FALSE))),AND($B167=$B166,S166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB004-C'!$P:$P,1,FALSE))),AND($B167=$B166,T166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB004-D'!$P:$P,1,FALSE))),AND($B167=$B166,U166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB004-E'!$P:$P,1,FALSE))),AND($B167=$B166,V166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-A'!$P:$P,1,FALSE))),AND($B167=$B166,W166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-B'!$P:$P,1,FALSE))),AND($B167=$B166,X166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-C'!$P:$P,1,FALSE))),AND($B167=$B166,Y166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-D'!$P:$P,1,FALSE))),AND($B167=$B166,Z166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-E'!$P:$P,1,FALSE))),AND($B167=$B166,AA166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB005-F'!$P:$P,1,FALSE))),AND($B167=$B166,AB166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB006-A'!$P:$P,1,FALSE))),AND($B167=$B166,AC166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB006-B'!$P:$P,1,FALSE))),AND($B167=$B166,AD166=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB007-A'!$P:$P,1,FALSE))),AND($B167=$B166,AE166=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A167,'WB007-B'!$P:$P,1,FALSE))),AND($B167=$B166,AF166=\"x\")),\"x\",\"\")","v":""},true]
["X165","Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)",null,37116.152717695193,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB001-A'!$P:$P,1,FALSE))),AND($B168=$B167,F167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-A'!$P:$P,1,FALSE))),AND($B168=$B167,G167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-B'!$P:$P,1,FALSE))),AND($B168=$B167,H167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-C'!$P:$P,1,FALSE))),AND($B168=$B167,I167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-D'!$P:$P,1,FALSE))),AND($B168=$B167,J167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-E'!$P:$P,1,FALSE))),AND($B168=$B167,K167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB002-F'!$P:$P,1,FALSE))),AND($B168=$B167,L167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB003-A'!$P:$P,1,FALSE))),AND($B168=$B167,M167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB003-B'!$P:$P,1,FALSE))),AND($B168=$B167,N167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB003-C'!$P:$P,1,FALSE))),AND($B168=$B167,O167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB003-D'!$P:$P,1,FALSE))),AND($B168=$B167,P167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB003-E'!$P:$P,1,FALSE))),AND($B168=$B167,Q167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB004-A'!$P:$P,1,FALSE))),AND($B168=$B167,R167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB004-B'!$P:$P,1,FALSE))),AND($B168=$B167,S167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB004-C'!$P:$P,1,FALSE))),AND($B168=$B167,T167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB004-D'!$P:$P,1,FALSE))),AND($B168=$B167,U167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB004-E'!$P:$P,1,FALSE))),AND($B168=$B167,V167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-A'!$P:$P,1,FALSE))),AND($B168=$B167,W167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-B'!$P:$P,1,FALSE))),AND($B168=$B167,X167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-C'!$P:$P,1,FALSE))),AND($B168=$B167,Y167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-D'!$P:$P,1,FALSE))),AND($B168=$B167,Z167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-E'!$P:$P,1,FALSE))),AND($B168=$B167,AA167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB005-F'!$P:$P,1,FALSE))),AND($B168=$B167,AB167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB006-A'!$P:$P,1,FALSE))),AND($B168=$B167,AC167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB006-B'!$P:$P,1,FALSE))),AND($B168=$B167,AD167=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB007-A'!$P:$P,1,FALSE))),AND($B168=$B167,AE167=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A168,'WB007-B'!$P:$P,1,FALSE))),AND($B168=$B167,AF167=\"x\")),\"x\",\"\")","v":""},true]
["X166","Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) ",null,30657.942144816236,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB001-A'!$P:$P,1,FALSE))),AND($B169=$B168,F168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-A'!$P:$P,1,FALSE))),AND($B169=$B168,G168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-B'!$P:$P,1,FALSE))),AND($B169=$B168,H168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-C'!$P:$P,1,FALSE))),AND($B169=$B168,I168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-D'!$P:$P,1,FALSE))),AND($B169=$B168,J168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-E'!$P:$P,1,FALSE))),AND($B169=$B168,K168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB002-F'!$P:$P,1,FALSE))),AND($B169=$B168,L168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB003-A'!$P:$P,1,FALSE))),AND($B169=$B168,M168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB003-B'!$P:$P,1,FALSE))),AND($B169=$B168,N168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB003-C'!$P:$P,1,FALSE))),AND($B169=$B168,O168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB003-D'!$P:$P,1,FALSE))),AND($B169=$B168,P168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB003-E'!$P:$P,1,FALSE))),AND($B169=$B168,Q168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB004-A'!$P:$P,1,FALSE))),AND($B169=$B168,R168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB004-B'!$P:$P,1,FALSE))),AND($B169=$B168,S168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB004-C'!$P:$P,1,FALSE))),AND($B169=$B168,T168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB004-D'!$P:$P,1,FALSE))),AND($B169=$B168,U168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB004-E'!$P:$P,1,FALSE))),AND($B169=$B168,V168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-A'!$P:$P,1,FALSE))),AND($B169=$B168,W168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-B'!$P:$P,1,FALSE))),AND($B169=$B168,X168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-C'!$P:$P,1,FALSE))),AND($B169=$B168,Y168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-D'!$P:$P,1,FALSE))),AND($B169=$B168,Z168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-E'!$P:$P,1,FALSE))),AND($B169=$B168,AA168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB005-F'!$P:$P,1,FALSE))),AND($B169=$B168,AB168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB006-A'!$P:$P,1,FALSE))),AND($B169=$B168,AC168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB006-B'!$P:$P,1,FALSE))),AND($B169=$B168,AD168=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB007-A'!$P:$P,1,FALSE))),AND($B169=$B168,AE168=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A169,'WB007-B'!$P:$P,1,FALSE))),AND($B169=$B168,AF168=\"x\")),\"x\",\"\")","v":""},true]
["X167","Remove all mobile plant and equipment from the site",null,2919.8040137920225,"item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB001-A'!$P:$P,1,FALSE))),AND($B170=$B169,F169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-A'!$P:$P,1,FALSE))),AND($B170=$B169,G169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-B'!$P:$P,1,FALSE))),AND($B170=$B169,H169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-C'!$P:$P,1,FALSE))),AND($B170=$B169,I169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-D'!$P:$P,1,FALSE))),AND($B170=$B169,J169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-E'!$P:$P,1,FALSE))),AND($B170=$B169,K169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB002-F'!$P:$P,1,FALSE))),AND($B170=$B169,L169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB003-A'!$P:$P,1,FALSE))),AND($B170=$B169,M169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB003-B'!$P:$P,1,FALSE))),AND($B170=$B169,N169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB003-C'!$P:$P,1,FALSE))),AND($B170=$B169,O169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB003-D'!$P:$P,1,FALSE))),AND($B170=$B169,P169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB003-E'!$P:$P,1,FALSE))),AND($B170=$B169,Q169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB004-A'!$P:$P,1,FALSE))),AND($B170=$B169,R169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB004-B'!$P:$P,1,FALSE))),AND($B170=$B169,S169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB004-C'!$P:$P,1,FALSE))),AND($B170=$B169,T169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB004-D'!$P:$P,1,FALSE))),AND($B170=$B169,U169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB004-E'!$P:$P,1,FALSE))),AND($B170=$B169,V169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-A'!$P:$P,1,FALSE))),AND($B170=$B169,W169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-B'!$P:$P,1,FALSE))),AND($B170=$B169,X169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-C'!$P:$P,1,FALSE))),AND($B170=$B169,Y169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-D'!$P:$P,1,FALSE))),AND($B170=$B169,Z169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-E'!$P:$P,1,FALSE))),AND($B170=$B169,AA169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB005-F'!$P:$P,1,FALSE))),AND($B170=$B169,AB169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB006-A'!$P:$P,1,FALSE))),AND($B170=$B169,AC169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB006-B'!$P:$P,1,FALSE))),AND($B170=$B169,AD169=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB007-A'!$P:$P,1,FALSE))),AND($B170=$B169,AE169=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A170,'WB007-B'!$P:$P,1,FALSE))),AND($B170=$B169,AF169=\"x\")),\"x\",\"\")","v":""},true]
["X168","Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. ",null,17.444591777316742,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB001-A'!$P:$P,1,FALSE))),AND($B171=$B170,F170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-A'!$P:$P,1,FALSE))),AND($B171=$B170,G170=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-B'!$P:$P,1,FALSE))),AND($B171=$B170,H170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-C'!$P:$P,1,FALSE))),AND($B171=$B170,I170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-D'!$P:$P,1,FALSE))),AND($B171=$B170,J170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-E'!$P:$P,1,FALSE))),AND($B171=$B170,K170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB002-F'!$P:$P,1,FALSE))),AND($B171=$B170,L170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB003-A'!$P:$P,1,FALSE))),AND($B171=$B170,M170=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB003-B'!$P:$P,1,FALSE))),AND($B171=$B170,N170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB003-C'!$P:$P,1,FALSE))),AND($B171=$B170,O170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB003-D'!$P:$P,1,FALSE))),AND($B171=$B170,P170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB003-E'!$P:$P,1,FALSE))),AND($B171=$B170,Q170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB004-A'!$P:$P,1,FALSE))),AND($B171=$B170,R170=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB004-B'!$P:$P,1,FALSE))),AND($B171=$B170,S170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB004-C'!$P:$P,1,FALSE))),AND($B171=$B170,T170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB004-D'!$P:$P,1,FALSE))),AND($B171=$B170,U170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB004-E'!$P:$P,1,FALSE))),AND($B171=$B170,V170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-A'!$P:$P,1,FALSE))),AND($B171=$B170,W170=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-B'!$P:$P,1,FALSE))),AND($B171=$B170,X170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-C'!$P:$P,1,FALSE))),AND($B171=$B170,Y170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-D'!$P:$P,1,FALSE))),AND($B171=$B170,Z170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-E'!$P:$P,1,FALSE))),AND($B171=$B170,AA170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB005-F'!$P:$P,1,FALSE))),AND($B171=$B170,AB170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB006-A'!$P:$P,1,FALSE))),AND($B171=$B170,AC170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB006-B'!$P:$P,1,FALSE))),AND($B171=$B170,AD170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB007-A'!$P:$P,1,FALSE))),AND($B171=$B170,AE170=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A171,'WB007-B'!$P:$P,1,FALSE))),AND($B171=$B170,AF170=\"x\")),\"x\",\"\")","v":""},true]
["X169","Remove carbonaceous material (spillage or otherwise) from footprint of the Coal Handling Preparation Plant (CHPP), Run of Mine (ROM) & Product stockpiles.",null,"Select from List",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB001-A'!$P:$P,1,FALSE))),AND($B172=$B171,F171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-A'!$P:$P,1,FALSE))),AND($B172=$B171,G171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-B'!$P:$P,1,FALSE))),AND($B172=$B171,H171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-C'!$P:$P,1,FALSE))),AND($B172=$B171,I171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-D'!$P:$P,1,FALSE))),AND($B172=$B171,J171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-E'!$P:$P,1,FALSE))),AND($B172=$B171,K171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB002-F'!$P:$P,1,FALSE))),AND($B172=$B171,L171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB003-A'!$P:$P,1,FALSE))),AND($B172=$B171,M171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB003-B'!$P:$P,1,FALSE))),AND($B172=$B171,N171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB003-C'!$P:$P,1,FALSE))),AND($B172=$B171,O171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB003-D'!$P:$P,1,FALSE))),AND($B172=$B171,P171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB003-E'!$P:$P,1,FALSE))),AND($B172=$B171,Q171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB004-A'!$P:$P,1,FALSE))),AND($B172=$B171,R171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB004-B'!$P:$P,1,FALSE))),AND($B172=$B171,S171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB004-C'!$P:$P,1,FALSE))),AND($B172=$B171,T171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB004-D'!$P:$P,1,FALSE))),AND($B172=$B171,U171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB004-E'!$P:$P,1,FALSE))),AND($B172=$B171,V171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-A'!$P:$P,1,FALSE))),AND($B172=$B171,W171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-B'!$P:$P,1,FALSE))),AND($B172=$B171,X171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-C'!$P:$P,1,FALSE))),AND($B172=$B171,Y171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-D'!$P:$P,1,FALSE))),AND($B172=$B171,Z171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-E'!$P:$P,1,FALSE))),AND($B172=$B171,AA171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB005-F'!$P:$P,1,FALSE))),AND($B172=$B171,AB171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB006-A'!$P:$P,1,FALSE))),AND($B172=$B171,AC171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB006-B'!$P:$P,1,FALSE))),AND($B172=$B171,AD171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB007-A'!$P:$P,1,FALSE))),AND($B172=$B171,AE171=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A172,'WB007-B'!$P:$P,1,FALSE))),AND($B172=$B171,AF171=\"x\")),\"x\",\"\")","v":""},false]
["X170","Remove carbonaceous material (spillage or otherwise) from footprint of the CHPP, ROM & Product stockpiles.","haul distance < =1km",4.3054737152526421,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB001-A'!$P:$P,1,FALSE))),AND($B173=$B172,F172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-A'!$P:$P,1,FALSE))),AND($B173=$B172,G172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-B'!$P:$P,1,FALSE))),AND($B173=$B172,H172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-C'!$P:$P,1,FALSE))),AND($B173=$B172,I172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-D'!$P:$P,1,FALSE))),AND($B173=$B172,J172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-E'!$P:$P,1,FALSE))),AND($B173=$B172,K172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB002-F'!$P:$P,1,FALSE))),AND($B173=$B172,L172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB003-A'!$P:$P,1,FALSE))),AND($B173=$B172,M172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB003-B'!$P:$P,1,FALSE))),AND($B173=$B172,N172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB003-C'!$P:$P,1,FALSE))),AND($B173=$B172,O172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB003-D'!$P:$P,1,FALSE))),AND($B173=$B172,P172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB003-E'!$P:$P,1,FALSE))),AND($B173=$B172,Q172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB004-A'!$P:$P,1,FALSE))),AND($B173=$B172,R172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB004-B'!$P:$P,1,FALSE))),AND($B173=$B172,S172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB004-C'!$P:$P,1,FALSE))),AND($B173=$B172,T172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB004-D'!$P:$P,1,FALSE))),AND($B173=$B172,U172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB004-E'!$P:$P,1,FALSE))),AND($B173=$B172,V172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-A'!$P:$P,1,FALSE))),AND($B173=$B172,W172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-B'!$P:$P,1,FALSE))),AND($B173=$B172,X172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-C'!$P:$P,1,FALSE))),AND($B173=$B172,Y172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-D'!$P:$P,1,FALSE))),AND($B173=$B172,Z172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-E'!$P:$P,1,FALSE))),AND($B173=$B172,AA172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB005-F'!$P:$P,1,FALSE))),AND($B173=$B172,AB172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB006-A'!$P:$P,1,FALSE))),AND($B173=$B172,AC172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB006-B'!$P:$P,1,FALSE))),AND($B173=$B172,AD172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB007-A'!$P:$P,1,FALSE))),AND($B173=$B172,AE172=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A173,'WB007-B'!$P:$P,1,FALSE))),AND($B173=$B172,AF172=\"x\")),\"x\",\"\")","v":""},false]
["X171","Remove carbonaceous material (spillage or otherwise) from footprint of the CHPP, ROM & Product stockpiles.","haul distance > 1km -2km",4.9117042096416643,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB001-A'!$P:$P,1,FALSE))),AND($B174=$B173,F173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-A'!$P:$P,1,FALSE))),AND($B174=$B173,G173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-B'!$P:$P,1,FALSE))),AND($B174=$B173,H173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-C'!$P:$P,1,FALSE))),AND($B174=$B173,I173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-D'!$P:$P,1,FALSE))),AND($B174=$B173,J173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-E'!$P:$P,1,FALSE))),AND($B174=$B173,K173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB002-F'!$P:$P,1,FALSE))),AND($B174=$B173,L173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB003-A'!$P:$P,1,FALSE))),AND($B174=$B173,M173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB003-B'!$P:$P,1,FALSE))),AND($B174=$B173,N173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB003-C'!$P:$P,1,FALSE))),AND($B174=$B173,O173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB003-D'!$P:$P,1,FALSE))),AND($B174=$B173,P173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB003-E'!$P:$P,1,FALSE))),AND($B174=$B173,Q173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB004-A'!$P:$P,1,FALSE))),AND($B174=$B173,R173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB004-B'!$P:$P,1,FALSE))),AND($B174=$B173,S173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB004-C'!$P:$P,1,FALSE))),AND($B174=$B173,T173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB004-D'!$P:$P,1,FALSE))),AND($B174=$B173,U173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB004-E'!$P:$P,1,FALSE))),AND($B174=$B173,V173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-A'!$P:$P,1,FALSE))),AND($B174=$B173,W173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-B'!$P:$P,1,FALSE))),AND($B174=$B173,X173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-C'!$P:$P,1,FALSE))),AND($B174=$B173,Y173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-D'!$P:$P,1,FALSE))),AND($B174=$B173,Z173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-E'!$P:$P,1,FALSE))),AND($B174=$B173,AA173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB005-F'!$P:$P,1,FALSE))),AND($B174=$B173,AB173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB006-A'!$P:$P,1,FALSE))),AND($B174=$B173,AC173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB006-B'!$P:$P,1,FALSE))),AND($B174=$B173,AD173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB007-A'!$P:$P,1,FALSE))),AND($B174=$B173,AE173=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A174,'WB007-B'!$P:$P,1,FALSE))),AND($B174=$B173,AF173=\"x\")),\"x\",\"\")","v":""},false]
["X172","Remove carbonaceous material (spillage or otherwise) from footprint of the CHPP, ROM & Product stockpiles.","haul distance > 2km-5km",7.2995100344800559,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB001-A'!$P:$P,1,FALSE))),AND($B175=$B174,F174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-A'!$P:$P,1,FALSE))),AND($B175=$B174,G174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-B'!$P:$P,1,FALSE))),AND($B175=$B174,H174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-C'!$P:$P,1,FALSE))),AND($B175=$B174,I174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-D'!$P:$P,1,FALSE))),AND($B175=$B174,J174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-E'!$P:$P,1,FALSE))),AND($B175=$B174,K174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB002-F'!$P:$P,1,FALSE))),AND($B175=$B174,L174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB003-A'!$P:$P,1,FALSE))),AND($B175=$B174,M174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB003-B'!$P:$P,1,FALSE))),AND($B175=$B174,N174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB003-C'!$P:$P,1,FALSE))),AND($B175=$B174,O174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB003-D'!$P:$P,1,FALSE))),AND($B175=$B174,P174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB003-E'!$P:$P,1,FALSE))),AND($B175=$B174,Q174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB004-A'!$P:$P,1,FALSE))),AND($B175=$B174,R174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB004-B'!$P:$P,1,FALSE))),AND($B175=$B174,S174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB004-C'!$P:$P,1,FALSE))),AND($B175=$B174,T174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB004-D'!$P:$P,1,FALSE))),AND($B175=$B174,U174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB004-E'!$P:$P,1,FALSE))),AND($B175=$B174,V174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-A'!$P:$P,1,FALSE))),AND($B175=$B174,W174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-B'!$P:$P,1,FALSE))),AND($B175=$B174,X174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-C'!$P:$P,1,FALSE))),AND($B175=$B174,Y174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-D'!$P:$P,1,FALSE))),AND($B175=$B174,Z174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-E'!$P:$P,1,FALSE))),AND($B175=$B174,AA174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB005-F'!$P:$P,1,FALSE))),AND($B175=$B174,AB174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB006-A'!$P:$P,1,FALSE))),AND($B175=$B174,AC174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB006-B'!$P:$P,1,FALSE))),AND($B175=$B174,AD174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB007-A'!$P:$P,1,FALSE))),AND($B175=$B174,AE174=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A175,'WB007-B'!$P:$P,1,FALSE))),AND($B175=$B174,AF174=\"x\")),\"x\",\"\")","v":""},false]
["X173","Remove carbonaceous material (spillage or otherwise) from footprint of the CHPP, ROM & Product stockpiles.","haul distance > 5km",8.7594120413760681,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB001-A'!$P:$P,1,FALSE))),AND($B176=$B175,F175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-A'!$P:$P,1,FALSE))),AND($B176=$B175,G175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-B'!$P:$P,1,FALSE))),AND($B176=$B175,H175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-C'!$P:$P,1,FALSE))),AND($B176=$B175,I175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-D'!$P:$P,1,FALSE))),AND($B176=$B175,J175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-E'!$P:$P,1,FALSE))),AND($B176=$B175,K175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB002-F'!$P:$P,1,FALSE))),AND($B176=$B175,L175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB003-A'!$P:$P,1,FALSE))),AND($B176=$B175,M175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB003-B'!$P:$P,1,FALSE))),AND($B176=$B175,N175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB003-C'!$P:$P,1,FALSE))),AND($B176=$B175,O175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB003-D'!$P:$P,1,FALSE))),AND($B176=$B175,P175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB003-E'!$P:$P,1,FALSE))),AND($B176=$B175,Q175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB004-A'!$P:$P,1,FALSE))),AND($B176=$B175,R175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB004-B'!$P:$P,1,FALSE))),AND($B176=$B175,S175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB004-C'!$P:$P,1,FALSE))),AND($B176=$B175,T175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB004-D'!$P:$P,1,FALSE))),AND($B176=$B175,U175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB004-E'!$P:$P,1,FALSE))),AND($B176=$B175,V175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-A'!$P:$P,1,FALSE))),AND($B176=$B175,W175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-B'!$P:$P,1,FALSE))),AND($B176=$B175,X175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-C'!$P:$P,1,FALSE))),AND($B176=$B175,Y175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-D'!$P:$P,1,FALSE))),AND($B176=$B175,Z175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-E'!$P:$P,1,FALSE))),AND($B176=$B175,AA175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB005-F'!$P:$P,1,FALSE))),AND($B176=$B175,AB175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB006-A'!$P:$P,1,FALSE))),AND($B176=$B175,AC175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB006-B'!$P:$P,1,FALSE))),AND($B176=$B175,AD175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB007-A'!$P:$P,1,FALSE))),AND($B176=$B175,AE175=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A176,'WB007-B'!$P:$P,1,FALSE))),AND($B176=$B175,AF175=\"x\")),\"x\",\"\")","v":""},false]
["X174","Remove carbonaceous material from roadways (coal / rejects spillage) ",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB001-A'!$P:$P,1,FALSE))),AND($B177=$B176,F176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-A'!$P:$P,1,FALSE))),AND($B177=$B176,G176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-B'!$P:$P,1,FALSE))),AND($B177=$B176,H176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-C'!$P:$P,1,FALSE))),AND($B177=$B176,I176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-D'!$P:$P,1,FALSE))),AND($B177=$B176,J176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-E'!$P:$P,1,FALSE))),AND($B177=$B176,K176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB002-F'!$P:$P,1,FALSE))),AND($B177=$B176,L176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB003-A'!$P:$P,1,FALSE))),AND($B177=$B176,M176=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB003-B'!$P:$P,1,FALSE))),AND($B177=$B176,N176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB003-C'!$P:$P,1,FALSE))),AND($B177=$B176,O176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB003-D'!$P:$P,1,FALSE))),AND($B177=$B176,P176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB003-E'!$P:$P,1,FALSE))),AND($B177=$B176,Q176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB004-A'!$P:$P,1,FALSE))),AND($B177=$B176,R176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB004-B'!$P:$P,1,FALSE))),AND($B177=$B176,S176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB004-C'!$P:$P,1,FALSE))),AND($B177=$B176,T176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB004-D'!$P:$P,1,FALSE))),AND($B177=$B176,U176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB004-E'!$P:$P,1,FALSE))),AND($B177=$B176,V176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-A'!$P:$P,1,FALSE))),AND($B177=$B176,W176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-B'!$P:$P,1,FALSE))),AND($B177=$B176,X176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-C'!$P:$P,1,FALSE))),AND($B177=$B176,Y176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-D'!$P:$P,1,FALSE))),AND($B177=$B176,Z176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-E'!$P:$P,1,FALSE))),AND($B177=$B176,AA176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB005-F'!$P:$P,1,FALSE))),AND($B177=$B176,AB176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB006-A'!$P:$P,1,FALSE))),AND($B177=$B176,AC176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB006-B'!$P:$P,1,FALSE))),AND($B177=$B176,AD176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB007-A'!$P:$P,1,FALSE))),AND($B177=$B176,AE176=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A177,'WB007-B'!$P:$P,1,FALSE))),AND($B177=$B176,AF176=\"x\")),\"x\",\"\")","v":""},true]
["X175","Remove carbonaceous material from roadways (coal / rejects spillage) ","haul distance < =1km",4.3054737152526421,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB001-A'!$P:$P,1,FALSE))),AND($B178=$B177,F177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-A'!$P:$P,1,FALSE))),AND($B178=$B177,G177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-B'!$P:$P,1,FALSE))),AND($B178=$B177,H177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-C'!$P:$P,1,FALSE))),AND($B178=$B177,I177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-D'!$P:$P,1,FALSE))),AND($B178=$B177,J177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-E'!$P:$P,1,FALSE))),AND($B178=$B177,K177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB002-F'!$P:$P,1,FALSE))),AND($B178=$B177,L177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB003-A'!$P:$P,1,FALSE))),AND($B178=$B177,M177=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB003-B'!$P:$P,1,FALSE))),AND($B178=$B177,N177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB003-C'!$P:$P,1,FALSE))),AND($B178=$B177,O177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB003-D'!$P:$P,1,FALSE))),AND($B178=$B177,P177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB003-E'!$P:$P,1,FALSE))),AND($B178=$B177,Q177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB004-A'!$P:$P,1,FALSE))),AND($B178=$B177,R177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB004-B'!$P:$P,1,FALSE))),AND($B178=$B177,S177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB004-C'!$P:$P,1,FALSE))),AND($B178=$B177,T177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB004-D'!$P:$P,1,FALSE))),AND($B178=$B177,U177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB004-E'!$P:$P,1,FALSE))),AND($B178=$B177,V177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-A'!$P:$P,1,FALSE))),AND($B178=$B177,W177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-B'!$P:$P,1,FALSE))),AND($B178=$B177,X177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-C'!$P:$P,1,FALSE))),AND($B178=$B177,Y177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-D'!$P:$P,1,FALSE))),AND($B178=$B177,Z177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-E'!$P:$P,1,FALSE))),AND($B178=$B177,AA177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB005-F'!$P:$P,1,FALSE))),AND($B178=$B177,AB177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB006-A'!$P:$P,1,FALSE))),AND($B178=$B177,AC177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB006-B'!$P:$P,1,FALSE))),AND($B178=$B177,AD177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB007-A'!$P:$P,1,FALSE))),AND($B178=$B177,AE177=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A178,'WB007-B'!$P:$P,1,FALSE))),AND($B178=$B177,AF177=\"x\")),\"x\",\"\")","v":""},true]
["X176","Remove carbonaceous material from roadways (coal / rejects spillage) ","haul distance > 1km -2km",4.8176766227568359,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB001-A'!$P:$P,1,FALSE))),AND($B179=$B178,F178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-A'!$P:$P,1,FALSE))),AND($B179=$B178,G178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-B'!$P:$P,1,FALSE))),AND($B179=$B178,H178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-C'!$P:$P,1,FALSE))),AND($B179=$B178,I178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-D'!$P:$P,1,FALSE))),AND($B179=$B178,J178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-E'!$P:$P,1,FALSE))),AND($B179=$B178,K178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB002-F'!$P:$P,1,FALSE))),AND($B179=$B178,L178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB003-A'!$P:$P,1,FALSE))),AND($B179=$B178,M178=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB003-B'!$P:$P,1,FALSE))),AND($B179=$B178,N178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB003-C'!$P:$P,1,FALSE))),AND($B179=$B178,O178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB003-D'!$P:$P,1,FALSE))),AND($B179=$B178,P178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB003-E'!$P:$P,1,FALSE))),AND($B179=$B178,Q178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB004-A'!$P:$P,1,FALSE))),AND($B179=$B178,R178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB004-B'!$P:$P,1,FALSE))),AND($B179=$B178,S178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB004-C'!$P:$P,1,FALSE))),AND($B179=$B178,T178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB004-D'!$P:$P,1,FALSE))),AND($B179=$B178,U178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB004-E'!$P:$P,1,FALSE))),AND($B179=$B178,V178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-A'!$P:$P,1,FALSE))),AND($B179=$B178,W178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-B'!$P:$P,1,FALSE))),AND($B179=$B178,X178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-C'!$P:$P,1,FALSE))),AND($B179=$B178,Y178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-D'!$P:$P,1,FALSE))),AND($B179=$B178,Z178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-E'!$P:$P,1,FALSE))),AND($B179=$B178,AA178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB005-F'!$P:$P,1,FALSE))),AND($B179=$B178,AB178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB006-A'!$P:$P,1,FALSE))),AND($B179=$B178,AC178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB006-B'!$P:$P,1,FALSE))),AND($B179=$B178,AD178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB007-A'!$P:$P,1,FALSE))),AND($B179=$B178,AE178=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A179,'WB007-B'!$P:$P,1,FALSE))),AND($B179=$B178,AF178=\"x\")),\"x\",\"\")","v":""},true]
["X177","Remove carbonaceous material from roadways (coal / rejects spillage) ","haul distance > 2km-5km",8.0294610379280602,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB001-A'!$P:$P,1,FALSE))),AND($B180=$B179,F179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-A'!$P:$P,1,FALSE))),AND($B180=$B179,G179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-B'!$P:$P,1,FALSE))),AND($B180=$B179,H179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-C'!$P:$P,1,FALSE))),AND($B180=$B179,I179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-D'!$P:$P,1,FALSE))),AND($B180=$B179,J179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-E'!$P:$P,1,FALSE))),AND($B180=$B179,K179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB002-F'!$P:$P,1,FALSE))),AND($B180=$B179,L179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB003-A'!$P:$P,1,FALSE))),AND($B180=$B179,M179=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB003-B'!$P:$P,1,FALSE))),AND($B180=$B179,N179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB003-C'!$P:$P,1,FALSE))),AND($B180=$B179,O179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB003-D'!$P:$P,1,FALSE))),AND($B180=$B179,P179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB003-E'!$P:$P,1,FALSE))),AND($B180=$B179,Q179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB004-A'!$P:$P,1,FALSE))),AND($B180=$B179,R179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB004-B'!$P:$P,1,FALSE))),AND($B180=$B179,S179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB004-C'!$P:$P,1,FALSE))),AND($B180=$B179,T179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB004-D'!$P:$P,1,FALSE))),AND($B180=$B179,U179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB004-E'!$P:$P,1,FALSE))),AND($B180=$B179,V179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-A'!$P:$P,1,FALSE))),AND($B180=$B179,W179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-B'!$P:$P,1,FALSE))),AND($B180=$B179,X179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-C'!$P:$P,1,FALSE))),AND($B180=$B179,Y179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-D'!$P:$P,1,FALSE))),AND($B180=$B179,Z179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-E'!$P:$P,1,FALSE))),AND($B180=$B179,AA179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB005-F'!$P:$P,1,FALSE))),AND($B180=$B179,AB179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB006-A'!$P:$P,1,FALSE))),AND($B180=$B179,AC179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB006-B'!$P:$P,1,FALSE))),AND($B180=$B179,AD179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB007-A'!$P:$P,1,FALSE))),AND($B180=$B179,AE179=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A180,'WB007-B'!$P:$P,1,FALSE))),AND($B180=$B179,AF179=\"x\")),\"x\",\"\")","v":""},true]
["X178","Remove carbonaceous material from roadways (coal / rejects spillage) ","haul distance > 5km",9.6353532455136719,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB001-A'!$P:$P,1,FALSE))),AND($B181=$B180,F180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-A'!$P:$P,1,FALSE))),AND($B181=$B180,G180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-B'!$P:$P,1,FALSE))),AND($B181=$B180,H180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-C'!$P:$P,1,FALSE))),AND($B181=$B180,I180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-D'!$P:$P,1,FALSE))),AND($B181=$B180,J180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-E'!$P:$P,1,FALSE))),AND($B181=$B180,K180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB002-F'!$P:$P,1,FALSE))),AND($B181=$B180,L180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB003-A'!$P:$P,1,FALSE))),AND($B181=$B180,M180=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB003-B'!$P:$P,1,FALSE))),AND($B181=$B180,N180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB003-C'!$P:$P,1,FALSE))),AND($B181=$B180,O180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB003-D'!$P:$P,1,FALSE))),AND($B181=$B180,P180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB003-E'!$P:$P,1,FALSE))),AND($B181=$B180,Q180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB004-A'!$P:$P,1,FALSE))),AND($B181=$B180,R180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB004-B'!$P:$P,1,FALSE))),AND($B181=$B180,S180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB004-C'!$P:$P,1,FALSE))),AND($B181=$B180,T180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB004-D'!$P:$P,1,FALSE))),AND($B181=$B180,U180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB004-E'!$P:$P,1,FALSE))),AND($B181=$B180,V180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-A'!$P:$P,1,FALSE))),AND($B181=$B180,W180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-B'!$P:$P,1,FALSE))),AND($B181=$B180,X180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-C'!$P:$P,1,FALSE))),AND($B181=$B180,Y180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-D'!$P:$P,1,FALSE))),AND($B181=$B180,Z180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-E'!$P:$P,1,FALSE))),AND($B181=$B180,AA180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB005-F'!$P:$P,1,FALSE))),AND($B181=$B180,AB180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB006-A'!$P:$P,1,FALSE))),AND($B181=$B180,AC180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB006-B'!$P:$P,1,FALSE))),AND($B181=$B180,AD180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB007-A'!$P:$P,1,FALSE))),AND($B181=$B180,AE180=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A181,'WB007-B'!$P:$P,1,FALSE))),AND($B181=$B180,AF180=\"x\")),\"x\",\"\")","v":""},true]
["X179","Remove Concrete pads & footings (< 300mm thickness).  ",null,14.599020068960112,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB001-A'!$P:$P,1,FALSE))),AND($B182=$B181,F181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-A'!$P:$P,1,FALSE))),AND($B182=$B181,G181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-B'!$P:$P,1,FALSE))),AND($B182=$B181,H181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-C'!$P:$P,1,FALSE))),AND($B182=$B181,I181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-D'!$P:$P,1,FALSE))),AND($B182=$B181,J181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-E'!$P:$P,1,FALSE))),AND($B182=$B181,K181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB002-F'!$P:$P,1,FALSE))),AND($B182=$B181,L181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB003-A'!$P:$P,1,FALSE))),AND($B182=$B181,M181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB003-B'!$P:$P,1,FALSE))),AND($B182=$B181,N181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB003-C'!$P:$P,1,FALSE))),AND($B182=$B181,O181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB003-D'!$P:$P,1,FALSE))),AND($B182=$B181,P181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB003-E'!$P:$P,1,FALSE))),AND($B182=$B181,Q181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB004-A'!$P:$P,1,FALSE))),AND($B182=$B181,R181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB004-B'!$P:$P,1,FALSE))),AND($B182=$B181,S181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB004-C'!$P:$P,1,FALSE))),AND($B182=$B181,T181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB004-D'!$P:$P,1,FALSE))),AND($B182=$B181,U181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB004-E'!$P:$P,1,FALSE))),AND($B182=$B181,V181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-A'!$P:$P,1,FALSE))),AND($B182=$B181,W181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-B'!$P:$P,1,FALSE))),AND($B182=$B181,X181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-C'!$P:$P,1,FALSE))),AND($B182=$B181,Y181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-D'!$P:$P,1,FALSE))),AND($B182=$B181,Z181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-E'!$P:$P,1,FALSE))),AND($B182=$B181,AA181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB005-F'!$P:$P,1,FALSE))),AND($B182=$B181,AB181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB006-A'!$P:$P,1,FALSE))),AND($B182=$B181,AC181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB006-B'!$P:$P,1,FALSE))),AND($B182=$B181,AD181=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB007-A'!$P:$P,1,FALSE))),AND($B182=$B181,AE181=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A182,'WB007-B'!$P:$P,1,FALSE))),AND($B182=$B181,AF181=\"x\")),\"x\",\"\")","v":""},true]
["X180","Remove Concrete pads, footings and foundations (> 300mm thickness)",null,80.418330888339597,"m2",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB001-A'!$P:$P,1,FALSE))),AND($B183=$B182,F182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-A'!$P:$P,1,FALSE))),AND($B183=$B182,G182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-B'!$P:$P,1,FALSE))),AND($B183=$B182,H182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-C'!$P:$P,1,FALSE))),AND($B183=$B182,I182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-D'!$P:$P,1,FALSE))),AND($B183=$B182,J182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-E'!$P:$P,1,FALSE))),AND($B183=$B182,K182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB002-F'!$P:$P,1,FALSE))),AND($B183=$B182,L182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB003-A'!$P:$P,1,FALSE))),AND($B183=$B182,M182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB003-B'!$P:$P,1,FALSE))),AND($B183=$B182,N182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB003-C'!$P:$P,1,FALSE))),AND($B183=$B182,O182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB003-D'!$P:$P,1,FALSE))),AND($B183=$B182,P182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB003-E'!$P:$P,1,FALSE))),AND($B183=$B182,Q182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB004-A'!$P:$P,1,FALSE))),AND($B183=$B182,R182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB004-B'!$P:$P,1,FALSE))),AND($B183=$B182,S182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB004-C'!$P:$P,1,FALSE))),AND($B183=$B182,T182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB004-D'!$P:$P,1,FALSE))),AND($B183=$B182,U182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB004-E'!$P:$P,1,FALSE))),AND($B183=$B182,V182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-A'!$P:$P,1,FALSE))),AND($B183=$B182,W182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-B'!$P:$P,1,FALSE))),AND($B183=$B182,X182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-C'!$P:$P,1,FALSE))),AND($B183=$B182,Y182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-D'!$P:$P,1,FALSE))),AND($B183=$B182,Z182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-E'!$P:$P,1,FALSE))),AND($B183=$B182,AA182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB005-F'!$P:$P,1,FALSE))),AND($B183=$B182,AB182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB006-A'!$P:$P,1,FALSE))),AND($B183=$B182,AC182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB006-B'!$P:$P,1,FALSE))),AND($B183=$B182,AD182=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB007-A'!$P:$P,1,FALSE))),AND($B183=$B182,AE182=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A183,'WB007-B'!$P:$P,1,FALSE))),AND($B183=$B182,AF182=\"x\")),\"x\",\"\")","v":""},true]
["X181","Remove gantry/head frames over shafts",null,"Use 1st principles to build a rate","item",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB001-A'!$P:$P,1,FALSE))),AND($B184=$B183,F183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-A'!$P:$P,1,FALSE))),AND($B184=$B183,G183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-B'!$P:$P,1,FALSE))),AND($B184=$B183,H183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-C'!$P:$P,1,FALSE))),AND($B184=$B183,I183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-D'!$P:$P,1,FALSE))),AND($B184=$B183,J183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-E'!$P:$P,1,FALSE))),AND($B184=$B183,K183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB002-F'!$P:$P,1,FALSE))),AND($B184=$B183,L183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB003-A'!$P:$P,1,FALSE))),AND($B184=$B183,M183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB003-B'!$P:$P,1,FALSE))),AND($B184=$B183,N183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB003-C'!$P:$P,1,FALSE))),AND($B184=$B183,O183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB003-D'!$P:$P,1,FALSE))),AND($B184=$B183,P183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB003-E'!$P:$P,1,FALSE))),AND($B184=$B183,Q183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB004-A'!$P:$P,1,FALSE))),AND($B184=$B183,R183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB004-B'!$P:$P,1,FALSE))),AND($B184=$B183,S183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB004-C'!$P:$P,1,FALSE))),AND($B184=$B183,T183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB004-D'!$P:$P,1,FALSE))),AND($B184=$B183,U183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB004-E'!$P:$P,1,FALSE))),AND($B184=$B183,V183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-A'!$P:$P,1,FALSE))),AND($B184=$B183,W183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-B'!$P:$P,1,FALSE))),AND($B184=$B183,X183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-C'!$P:$P,1,FALSE))),AND($B184=$B183,Y183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-D'!$P:$P,1,FALSE))),AND($B184=$B183,Z183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-E'!$P:$P,1,FALSE))),AND($B184=$B183,AA183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB005-F'!$P:$P,1,FALSE))),AND($B184=$B183,AB183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB006-A'!$P:$P,1,FALSE))),AND($B184=$B183,AC183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB006-B'!$P:$P,1,FALSE))),AND($B184=$B183,AD183=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB007-A'!$P:$P,1,FALSE))),AND($B184=$B183,AE183=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A184,'WB007-B'!$P:$P,1,FALSE))),AND($B184=$B183,AF183=\"x\")),\"x\",\"\")","v":""},true]
["X182","Remove Rail Loop and spur, including cutting and removing the tracks, sleepers and ballast material.",null,94.893630448240728,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB001-A'!$P:$P,1,FALSE))),AND($B185=$B184,F184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-A'!$P:$P,1,FALSE))),AND($B185=$B184,G184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-B'!$P:$P,1,FALSE))),AND($B185=$B184,H184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-C'!$P:$P,1,FALSE))),AND($B185=$B184,I184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-D'!$P:$P,1,FALSE))),AND($B185=$B184,J184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-E'!$P:$P,1,FALSE))),AND($B185=$B184,K184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB002-F'!$P:$P,1,FALSE))),AND($B185=$B184,L184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB003-A'!$P:$P,1,FALSE))),AND($B185=$B184,M184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB003-B'!$P:$P,1,FALSE))),AND($B185=$B184,N184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB003-C'!$P:$P,1,FALSE))),AND($B185=$B184,O184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB003-D'!$P:$P,1,FALSE))),AND($B185=$B184,P184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB003-E'!$P:$P,1,FALSE))),AND($B185=$B184,Q184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB004-A'!$P:$P,1,FALSE))),AND($B185=$B184,R184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB004-B'!$P:$P,1,FALSE))),AND($B185=$B184,S184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB004-C'!$P:$P,1,FALSE))),AND($B185=$B184,T184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB004-D'!$P:$P,1,FALSE))),AND($B185=$B184,U184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB004-E'!$P:$P,1,FALSE))),AND($B185=$B184,V184=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-A'!$P:$P,1,FALSE))),AND($B185=$B184,W184=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-B'!$P:$P,1,FALSE))),AND($B185=$B184,X184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-C'!$P:$P,1,FALSE))),AND($B185=$B184,Y184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-D'!$P:$P,1,FALSE))),AND($B185=$B184,Z184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-E'!$P:$P,1,FALSE))),AND($B185=$B184,AA184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB005-F'!$P:$P,1,FALSE))),AND($B185=$B184,AB184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB006-A'!$P:$P,1,FALSE))),AND($B185=$B184,AC184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB006-B'!$P:$P,1,FALSE))),AND($B185=$B184,AD184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB007-A'!$P:$P,1,FALSE))),AND($B185=$B184,AE184=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A185,'WB007-B'!$P:$P,1,FALSE))),AND($B185=$B184,AF184=\"x\")),\"x\",\"\")","v":""},true]
["X183","Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles.",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB001-A'!$P:$P,1,FALSE))),AND($B186=$B185,F185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-A'!$P:$P,1,FALSE))),AND($B186=$B185,G185=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-B'!$P:$P,1,FALSE))),AND($B186=$B185,H185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-C'!$P:$P,1,FALSE))),AND($B186=$B185,I185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-D'!$P:$P,1,FALSE))),AND($B186=$B185,J185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-E'!$P:$P,1,FALSE))),AND($B186=$B185,K185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB002-F'!$P:$P,1,FALSE))),AND($B186=$B185,L185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB003-A'!$P:$P,1,FALSE))),AND($B186=$B185,M185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB003-B'!$P:$P,1,FALSE))),AND($B186=$B185,N185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB003-C'!$P:$P,1,FALSE))),AND($B186=$B185,O185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB003-D'!$P:$P,1,FALSE))),AND($B186=$B185,P185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB003-E'!$P:$P,1,FALSE))),AND($B186=$B185,Q185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB004-A'!$P:$P,1,FALSE))),AND($B186=$B185,R185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB004-B'!$P:$P,1,FALSE))),AND($B186=$B185,S185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB004-C'!$P:$P,1,FALSE))),AND($B186=$B185,T185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB004-D'!$P:$P,1,FALSE))),AND($B186=$B185,U185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB004-E'!$P:$P,1,FALSE))),AND($B186=$B185,V185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-A'!$P:$P,1,FALSE))),AND($B186=$B185,W185=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-B'!$P:$P,1,FALSE))),AND($B186=$B185,X185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-C'!$P:$P,1,FALSE))),AND($B186=$B185,Y185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-D'!$P:$P,1,FALSE))),AND($B186=$B185,Z185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-E'!$P:$P,1,FALSE))),AND($B186=$B185,AA185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB005-F'!$P:$P,1,FALSE))),AND($B186=$B185,AB185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB006-A'!$P:$P,1,FALSE))),AND($B186=$B185,AC185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB006-B'!$P:$P,1,FALSE))),AND($B186=$B185,AD185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB007-A'!$P:$P,1,FALSE))),AND($B186=$B185,AE185=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A186,'WB007-B'!$P:$P,1,FALSE))),AND($B186=$B185,AF185=\"x\")),\"x\",\"\")","v":""},true]
["X184","Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles.","haul distance < =1km",4.3054737152526421,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB001-A'!$P:$P,1,FALSE))),AND($B187=$B186,F186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-A'!$P:$P,1,FALSE))),AND($B187=$B186,G186=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-B'!$P:$P,1,FALSE))),AND($B187=$B186,H186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-C'!$P:$P,1,FALSE))),AND($B187=$B186,I186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-D'!$P:$P,1,FALSE))),AND($B187=$B186,J186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-E'!$P:$P,1,FALSE))),AND($B187=$B186,K186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB002-F'!$P:$P,1,FALSE))),AND($B187=$B186,L186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB003-A'!$P:$P,1,FALSE))),AND($B187=$B186,M186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB003-B'!$P:$P,1,FALSE))),AND($B187=$B186,N186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB003-C'!$P:$P,1,FALSE))),AND($B187=$B186,O186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB003-D'!$P:$P,1,FALSE))),AND($B187=$B186,P186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB003-E'!$P:$P,1,FALSE))),AND($B187=$B186,Q186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB004-A'!$P:$P,1,FALSE))),AND($B187=$B186,R186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB004-B'!$P:$P,1,FALSE))),AND($B187=$B186,S186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB004-C'!$P:$P,1,FALSE))),AND($B187=$B186,T186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB004-D'!$P:$P,1,FALSE))),AND($B187=$B186,U186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB004-E'!$P:$P,1,FALSE))),AND($B187=$B186,V186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-A'!$P:$P,1,FALSE))),AND($B187=$B186,W186=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-B'!$P:$P,1,FALSE))),AND($B187=$B186,X186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-C'!$P:$P,1,FALSE))),AND($B187=$B186,Y186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-D'!$P:$P,1,FALSE))),AND($B187=$B186,Z186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-E'!$P:$P,1,FALSE))),AND($B187=$B186,AA186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB005-F'!$P:$P,1,FALSE))),AND($B187=$B186,AB186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB006-A'!$P:$P,1,FALSE))),AND($B187=$B186,AC186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB006-B'!$P:$P,1,FALSE))),AND($B187=$B186,AD186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB007-A'!$P:$P,1,FALSE))),AND($B187=$B186,AE186=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A187,'WB007-B'!$P:$P,1,FALSE))),AND($B187=$B186,AF186=\"x\")),\"x\",\"\")","v":""},true]
["X185","Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles.","haul distance > 1km -2km",4.8176766227568359,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB001-A'!$P:$P,1,FALSE))),AND($B188=$B187,F187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-A'!$P:$P,1,FALSE))),AND($B188=$B187,G187=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-B'!$P:$P,1,FALSE))),AND($B188=$B187,H187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-C'!$P:$P,1,FALSE))),AND($B188=$B187,I187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-D'!$P:$P,1,FALSE))),AND($B188=$B187,J187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-E'!$P:$P,1,FALSE))),AND($B188=$B187,K187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB002-F'!$P:$P,1,FALSE))),AND($B188=$B187,L187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB003-A'!$P:$P,1,FALSE))),AND($B188=$B187,M187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB003-B'!$P:$P,1,FALSE))),AND($B188=$B187,N187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB003-C'!$P:$P,1,FALSE))),AND($B188=$B187,O187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB003-D'!$P:$P,1,FALSE))),AND($B188=$B187,P187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB003-E'!$P:$P,1,FALSE))),AND($B188=$B187,Q187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB004-A'!$P:$P,1,FALSE))),AND($B188=$B187,R187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB004-B'!$P:$P,1,FALSE))),AND($B188=$B187,S187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB004-C'!$P:$P,1,FALSE))),AND($B188=$B187,T187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB004-D'!$P:$P,1,FALSE))),AND($B188=$B187,U187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB004-E'!$P:$P,1,FALSE))),AND($B188=$B187,V187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-A'!$P:$P,1,FALSE))),AND($B188=$B187,W187=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-B'!$P:$P,1,FALSE))),AND($B188=$B187,X187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-C'!$P:$P,1,FALSE))),AND($B188=$B187,Y187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-D'!$P:$P,1,FALSE))),AND($B188=$B187,Z187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-E'!$P:$P,1,FALSE))),AND($B188=$B187,AA187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB005-F'!$P:$P,1,FALSE))),AND($B188=$B187,AB187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB006-A'!$P:$P,1,FALSE))),AND($B188=$B187,AC187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB006-B'!$P:$P,1,FALSE))),AND($B188=$B187,AD187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB007-A'!$P:$P,1,FALSE))),AND($B188=$B187,AE187=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A188,'WB007-B'!$P:$P,1,FALSE))),AND($B188=$B187,AF187=\"x\")),\"x\",\"\")","v":""},true]
["X186","Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles.","haul distance > 2km-5km",8.0294610379280602,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB001-A'!$P:$P,1,FALSE))),AND($B189=$B188,F188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-A'!$P:$P,1,FALSE))),AND($B189=$B188,G188=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-B'!$P:$P,1,FALSE))),AND($B189=$B188,H188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-C'!$P:$P,1,FALSE))),AND($B189=$B188,I188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-D'!$P:$P,1,FALSE))),AND($B189=$B188,J188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-E'!$P:$P,1,FALSE))),AND($B189=$B188,K188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB002-F'!$P:$P,1,FALSE))),AND($B189=$B188,L188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB003-A'!$P:$P,1,FALSE))),AND($B189=$B188,M188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB003-B'!$P:$P,1,FALSE))),AND($B189=$B188,N188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB003-C'!$P:$P,1,FALSE))),AND($B189=$B188,O188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB003-D'!$P:$P,1,FALSE))),AND($B189=$B188,P188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB003-E'!$P:$P,1,FALSE))),AND($B189=$B188,Q188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB004-A'!$P:$P,1,FALSE))),AND($B189=$B188,R188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB004-B'!$P:$P,1,FALSE))),AND($B189=$B188,S188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB004-C'!$P:$P,1,FALSE))),AND($B189=$B188,T188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB004-D'!$P:$P,1,FALSE))),AND($B189=$B188,U188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB004-E'!$P:$P,1,FALSE))),AND($B189=$B188,V188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-A'!$P:$P,1,FALSE))),AND($B189=$B188,W188=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-B'!$P:$P,1,FALSE))),AND($B189=$B188,X188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-C'!$P:$P,1,FALSE))),AND($B189=$B188,Y188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-D'!$P:$P,1,FALSE))),AND($B189=$B188,Z188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-E'!$P:$P,1,FALSE))),AND($B189=$B188,AA188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB005-F'!$P:$P,1,FALSE))),AND($B189=$B188,AB188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB006-A'!$P:$P,1,FALSE))),AND($B189=$B188,AC188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB006-B'!$P:$P,1,FALSE))),AND($B189=$B188,AD188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB007-A'!$P:$P,1,FALSE))),AND($B189=$B188,AE188=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A189,'WB007-B'!$P:$P,1,FALSE))),AND($B189=$B188,AF188=\"x\")),\"x\",\"\")","v":""},true]
["X187","Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles.","haul distance > 5km",9.6353532455136719,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB001-A'!$P:$P,1,FALSE))),AND($B190=$B189,F189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-A'!$P:$P,1,FALSE))),AND($B190=$B189,G189=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-B'!$P:$P,1,FALSE))),AND($B190=$B189,H189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-C'!$P:$P,1,FALSE))),AND($B190=$B189,I189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-D'!$P:$P,1,FALSE))),AND($B190=$B189,J189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-E'!$P:$P,1,FALSE))),AND($B190=$B189,K189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB002-F'!$P:$P,1,FALSE))),AND($B190=$B189,L189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB003-A'!$P:$P,1,FALSE))),AND($B190=$B189,M189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB003-B'!$P:$P,1,FALSE))),AND($B190=$B189,N189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB003-C'!$P:$P,1,FALSE))),AND($B190=$B189,O189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB003-D'!$P:$P,1,FALSE))),AND($B190=$B189,P189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB003-E'!$P:$P,1,FALSE))),AND($B190=$B189,Q189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB004-A'!$P:$P,1,FALSE))),AND($B190=$B189,R189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB004-B'!$P:$P,1,FALSE))),AND($B190=$B189,S189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB004-C'!$P:$P,1,FALSE))),AND($B190=$B189,T189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB004-D'!$P:$P,1,FALSE))),AND($B190=$B189,U189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB004-E'!$P:$P,1,FALSE))),AND($B190=$B189,V189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-A'!$P:$P,1,FALSE))),AND($B190=$B189,W189=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-B'!$P:$P,1,FALSE))),AND($B190=$B189,X189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-C'!$P:$P,1,FALSE))),AND($B190=$B189,Y189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-D'!$P:$P,1,FALSE))),AND($B190=$B189,Z189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-E'!$P:$P,1,FALSE))),AND($B190=$B189,AA189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB005-F'!$P:$P,1,FALSE))),AND($B190=$B189,AB189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB006-A'!$P:$P,1,FALSE))),AND($B190=$B189,AC189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB006-B'!$P:$P,1,FALSE))),AND($B190=$B189,AD189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB007-A'!$P:$P,1,FALSE))),AND($B190=$B189,AE189=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A190,'WB007-B'!$P:$P,1,FALSE))),AND($B190=$B189,AF189=\"x\")),\"x\",\"\")","v":""},true]
["X188","Remove unwanted material from roadways (e.g. spillage) ",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB001-A'!$P:$P,1,FALSE))),AND($B191=$B190,F190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-A'!$P:$P,1,FALSE))),AND($B191=$B190,G190=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-B'!$P:$P,1,FALSE))),AND($B191=$B190,H190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-C'!$P:$P,1,FALSE))),AND($B191=$B190,I190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-D'!$P:$P,1,FALSE))),AND($B191=$B190,J190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-E'!$P:$P,1,FALSE))),AND($B191=$B190,K190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB002-F'!$P:$P,1,FALSE))),AND($B191=$B190,L190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB003-A'!$P:$P,1,FALSE))),AND($B191=$B190,M190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB003-B'!$P:$P,1,FALSE))),AND($B191=$B190,N190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB003-C'!$P:$P,1,FALSE))),AND($B191=$B190,O190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB003-D'!$P:$P,1,FALSE))),AND($B191=$B190,P190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB003-E'!$P:$P,1,FALSE))),AND($B191=$B190,Q190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB004-A'!$P:$P,1,FALSE))),AND($B191=$B190,R190=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB004-B'!$P:$P,1,FALSE))),AND($B191=$B190,S190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB004-C'!$P:$P,1,FALSE))),AND($B191=$B190,T190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB004-D'!$P:$P,1,FALSE))),AND($B191=$B190,U190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB004-E'!$P:$P,1,FALSE))),AND($B191=$B190,V190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-A'!$P:$P,1,FALSE))),AND($B191=$B190,W190=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-B'!$P:$P,1,FALSE))),AND($B191=$B190,X190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-C'!$P:$P,1,FALSE))),AND($B191=$B190,Y190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-D'!$P:$P,1,FALSE))),AND($B191=$B190,Z190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-E'!$P:$P,1,FALSE))),AND($B191=$B190,AA190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB005-F'!$P:$P,1,FALSE))),AND($B191=$B190,AB190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB006-A'!$P:$P,1,FALSE))),AND($B191=$B190,AC190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB006-B'!$P:$P,1,FALSE))),AND($B191=$B190,AD190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB007-A'!$P:$P,1,FALSE))),AND($B191=$B190,AE190=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A191,'WB007-B'!$P:$P,1,FALSE))),AND($B191=$B190,AF190=\"x\")),\"x\",\"\")","v":""},true]
["X189","Remove unwanted material from roadways (e.g. spillage) ","haul distance < =1km",4.3054737152526421,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB001-A'!$P:$P,1,FALSE))),AND($B192=$B191,F191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-A'!$P:$P,1,FALSE))),AND($B192=$B191,G191=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-B'!$P:$P,1,FALSE))),AND($B192=$B191,H191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-C'!$P:$P,1,FALSE))),AND($B192=$B191,I191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-D'!$P:$P,1,FALSE))),AND($B192=$B191,J191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-E'!$P:$P,1,FALSE))),AND($B192=$B191,K191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB002-F'!$P:$P,1,FALSE))),AND($B192=$B191,L191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB003-A'!$P:$P,1,FALSE))),AND($B192=$B191,M191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB003-B'!$P:$P,1,FALSE))),AND($B192=$B191,N191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB003-C'!$P:$P,1,FALSE))),AND($B192=$B191,O191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB003-D'!$P:$P,1,FALSE))),AND($B192=$B191,P191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB003-E'!$P:$P,1,FALSE))),AND($B192=$B191,Q191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB004-A'!$P:$P,1,FALSE))),AND($B192=$B191,R191=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB004-B'!$P:$P,1,FALSE))),AND($B192=$B191,S191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB004-C'!$P:$P,1,FALSE))),AND($B192=$B191,T191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB004-D'!$P:$P,1,FALSE))),AND($B192=$B191,U191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB004-E'!$P:$P,1,FALSE))),AND($B192=$B191,V191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-A'!$P:$P,1,FALSE))),AND($B192=$B191,W191=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-B'!$P:$P,1,FALSE))),AND($B192=$B191,X191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-C'!$P:$P,1,FALSE))),AND($B192=$B191,Y191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-D'!$P:$P,1,FALSE))),AND($B192=$B191,Z191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-E'!$P:$P,1,FALSE))),AND($B192=$B191,AA191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB005-F'!$P:$P,1,FALSE))),AND($B192=$B191,AB191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB006-A'!$P:$P,1,FALSE))),AND($B192=$B191,AC191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB006-B'!$P:$P,1,FALSE))),AND($B192=$B191,AD191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB007-A'!$P:$P,1,FALSE))),AND($B192=$B191,AE191=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A192,'WB007-B'!$P:$P,1,FALSE))),AND($B192=$B191,AF191=\"x\")),\"x\",\"\")","v":""},true]
["X190","Remove unwanted material from roadways (e.g. spillage) ","haul distance > 1km -2km",4.8176766227568359,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB001-A'!$P:$P,1,FALSE))),AND($B193=$B192,F192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-A'!$P:$P,1,FALSE))),AND($B193=$B192,G192=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-B'!$P:$P,1,FALSE))),AND($B193=$B192,H192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-C'!$P:$P,1,FALSE))),AND($B193=$B192,I192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-D'!$P:$P,1,FALSE))),AND($B193=$B192,J192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-E'!$P:$P,1,FALSE))),AND($B193=$B192,K192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB002-F'!$P:$P,1,FALSE))),AND($B193=$B192,L192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB003-A'!$P:$P,1,FALSE))),AND($B193=$B192,M192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB003-B'!$P:$P,1,FALSE))),AND($B193=$B192,N192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB003-C'!$P:$P,1,FALSE))),AND($B193=$B192,O192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB003-D'!$P:$P,1,FALSE))),AND($B193=$B192,P192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB003-E'!$P:$P,1,FALSE))),AND($B193=$B192,Q192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB004-A'!$P:$P,1,FALSE))),AND($B193=$B192,R192=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB004-B'!$P:$P,1,FALSE))),AND($B193=$B192,S192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB004-C'!$P:$P,1,FALSE))),AND($B193=$B192,T192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB004-D'!$P:$P,1,FALSE))),AND($B193=$B192,U192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB004-E'!$P:$P,1,FALSE))),AND($B193=$B192,V192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-A'!$P:$P,1,FALSE))),AND($B193=$B192,W192=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-B'!$P:$P,1,FALSE))),AND($B193=$B192,X192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-C'!$P:$P,1,FALSE))),AND($B193=$B192,Y192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-D'!$P:$P,1,FALSE))),AND($B193=$B192,Z192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-E'!$P:$P,1,FALSE))),AND($B193=$B192,AA192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB005-F'!$P:$P,1,FALSE))),AND($B193=$B192,AB192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB006-A'!$P:$P,1,FALSE))),AND($B193=$B192,AC192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB006-B'!$P:$P,1,FALSE))),AND($B193=$B192,AD192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB007-A'!$P:$P,1,FALSE))),AND($B193=$B192,AE192=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A193,'WB007-B'!$P:$P,1,FALSE))),AND($B193=$B192,AF192=\"x\")),\"x\",\"\")","v":""},true]
["X191","Remove unwanted material from roadways (e.g. spillage) ","haul distance > 2km-5km",6.4235688303424503,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB001-A'!$P:$P,1,FALSE))),AND($B194=$B193,F193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-A'!$P:$P,1,FALSE))),AND($B194=$B193,G193=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-B'!$P:$P,1,FALSE))),AND($B194=$B193,H193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-C'!$P:$P,1,FALSE))),AND($B194=$B193,I193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-D'!$P:$P,1,FALSE))),AND($B194=$B193,J193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-E'!$P:$P,1,FALSE))),AND($B194=$B193,K193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB002-F'!$P:$P,1,FALSE))),AND($B194=$B193,L193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB003-A'!$P:$P,1,FALSE))),AND($B194=$B193,M193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB003-B'!$P:$P,1,FALSE))),AND($B194=$B193,N193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB003-C'!$P:$P,1,FALSE))),AND($B194=$B193,O193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB003-D'!$P:$P,1,FALSE))),AND($B194=$B193,P193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB003-E'!$P:$P,1,FALSE))),AND($B194=$B193,Q193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB004-A'!$P:$P,1,FALSE))),AND($B194=$B193,R193=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB004-B'!$P:$P,1,FALSE))),AND($B194=$B193,S193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB004-C'!$P:$P,1,FALSE))),AND($B194=$B193,T193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB004-D'!$P:$P,1,FALSE))),AND($B194=$B193,U193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB004-E'!$P:$P,1,FALSE))),AND($B194=$B193,V193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-A'!$P:$P,1,FALSE))),AND($B194=$B193,W193=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-B'!$P:$P,1,FALSE))),AND($B194=$B193,X193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-C'!$P:$P,1,FALSE))),AND($B194=$B193,Y193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-D'!$P:$P,1,FALSE))),AND($B194=$B193,Z193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-E'!$P:$P,1,FALSE))),AND($B194=$B193,AA193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB005-F'!$P:$P,1,FALSE))),AND($B194=$B193,AB193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB006-A'!$P:$P,1,FALSE))),AND($B194=$B193,AC193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB006-B'!$P:$P,1,FALSE))),AND($B194=$B193,AD193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB007-A'!$P:$P,1,FALSE))),AND($B194=$B193,AE193=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A194,'WB007-B'!$P:$P,1,FALSE))),AND($B194=$B193,AF193=\"x\")),\"x\",\"\")","v":""},true]
["X192","Remove unwanted material from roadways (e.g. spillage) ","haul distance > 5km",9.6353532455136719,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB001-A'!$P:$P,1,FALSE))),AND($B195=$B194,F194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-A'!$P:$P,1,FALSE))),AND($B195=$B194,G194=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-B'!$P:$P,1,FALSE))),AND($B195=$B194,H194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-C'!$P:$P,1,FALSE))),AND($B195=$B194,I194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-D'!$P:$P,1,FALSE))),AND($B195=$B194,J194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-E'!$P:$P,1,FALSE))),AND($B195=$B194,K194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB002-F'!$P:$P,1,FALSE))),AND($B195=$B194,L194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB003-A'!$P:$P,1,FALSE))),AND($B195=$B194,M194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB003-B'!$P:$P,1,FALSE))),AND($B195=$B194,N194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB003-C'!$P:$P,1,FALSE))),AND($B195=$B194,O194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB003-D'!$P:$P,1,FALSE))),AND($B195=$B194,P194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB003-E'!$P:$P,1,FALSE))),AND($B195=$B194,Q194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB004-A'!$P:$P,1,FALSE))),AND($B195=$B194,R194=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB004-B'!$P:$P,1,FALSE))),AND($B195=$B194,S194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB004-C'!$P:$P,1,FALSE))),AND($B195=$B194,T194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB004-D'!$P:$P,1,FALSE))),AND($B195=$B194,U194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB004-E'!$P:$P,1,FALSE))),AND($B195=$B194,V194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-A'!$P:$P,1,FALSE))),AND($B195=$B194,W194=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-B'!$P:$P,1,FALSE))),AND($B195=$B194,X194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-C'!$P:$P,1,FALSE))),AND($B195=$B194,Y194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-D'!$P:$P,1,FALSE))),AND($B195=$B194,Z194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-E'!$P:$P,1,FALSE))),AND($B195=$B194,AA194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB005-F'!$P:$P,1,FALSE))),AND($B195=$B194,AB194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB006-A'!$P:$P,1,FALSE))),AND($B195=$B194,AC194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB006-B'!$P:$P,1,FALSE))),AND($B195=$B194,AD194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB007-A'!$P:$P,1,FALSE))),AND($B195=$B194,AE194=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A195,'WB007-B'!$P:$P,1,FALSE))),AND($B195=$B194,AF194=\"x\")),\"x\",\"\")","v":""},true]
["X193","Re-profiling unsealed roads using dozer to blend in with surrounding landform and drainage, final trim, rock rake & deep rip",null,4014.7305189640301,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB001-A'!$P:$P,1,FALSE))),AND($B196=$B195,F195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-A'!$P:$P,1,FALSE))),AND($B196=$B195,G195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-B'!$P:$P,1,FALSE))),AND($B196=$B195,H195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-C'!$P:$P,1,FALSE))),AND($B196=$B195,I195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-D'!$P:$P,1,FALSE))),AND($B196=$B195,J195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-E'!$P:$P,1,FALSE))),AND($B196=$B195,K195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB002-F'!$P:$P,1,FALSE))),AND($B196=$B195,L195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB003-A'!$P:$P,1,FALSE))),AND($B196=$B195,M195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB003-B'!$P:$P,1,FALSE))),AND($B196=$B195,N195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB003-C'!$P:$P,1,FALSE))),AND($B196=$B195,O195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB003-D'!$P:$P,1,FALSE))),AND($B196=$B195,P195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB003-E'!$P:$P,1,FALSE))),AND($B196=$B195,Q195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB004-A'!$P:$P,1,FALSE))),AND($B196=$B195,R195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB004-B'!$P:$P,1,FALSE))),AND($B196=$B195,S195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB004-C'!$P:$P,1,FALSE))),AND($B196=$B195,T195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB004-D'!$P:$P,1,FALSE))),AND($B196=$B195,U195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB004-E'!$P:$P,1,FALSE))),AND($B196=$B195,V195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-A'!$P:$P,1,FALSE))),AND($B196=$B195,W195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-B'!$P:$P,1,FALSE))),AND($B196=$B195,X195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-C'!$P:$P,1,FALSE))),AND($B196=$B195,Y195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-D'!$P:$P,1,FALSE))),AND($B196=$B195,Z195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-E'!$P:$P,1,FALSE))),AND($B196=$B195,AA195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB005-F'!$P:$P,1,FALSE))),AND($B196=$B195,AB195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB006-A'!$P:$P,1,FALSE))),AND($B196=$B195,AC195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB006-B'!$P:$P,1,FALSE))),AND($B196=$B195,AD195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB007-A'!$P:$P,1,FALSE))),AND($B196=$B195,AE195=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A196,'WB007-B'!$P:$P,1,FALSE))),AND($B196=$B195,AF195=\"x\")),\"x\",\"\")","v":""},false]
["X194","Reshape deep rip and ameliorate sealed and unsealed roads",null,3649.755017240027,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB001-A'!$P:$P,1,FALSE))),AND($B197=$B196,F196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-A'!$P:$P,1,FALSE))),AND($B197=$B196,G196=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-B'!$P:$P,1,FALSE))),AND($B197=$B196,H196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-C'!$P:$P,1,FALSE))),AND($B197=$B196,I196=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-D'!$P:$P,1,FALSE))),AND($B197=$B196,J196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-E'!$P:$P,1,FALSE))),AND($B197=$B196,K196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB002-F'!$P:$P,1,FALSE))),AND($B197=$B196,L196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB003-A'!$P:$P,1,FALSE))),AND($B197=$B196,M196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB003-B'!$P:$P,1,FALSE))),AND($B197=$B196,N196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB003-C'!$P:$P,1,FALSE))),AND($B197=$B196,O196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB003-D'!$P:$P,1,FALSE))),AND($B197=$B196,P196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB003-E'!$P:$P,1,FALSE))),AND($B197=$B196,Q196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB004-A'!$P:$P,1,FALSE))),AND($B197=$B196,R196=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB004-B'!$P:$P,1,FALSE))),AND($B197=$B196,S196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB004-C'!$P:$P,1,FALSE))),AND($B197=$B196,T196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB004-D'!$P:$P,1,FALSE))),AND($B197=$B196,U196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB004-E'!$P:$P,1,FALSE))),AND($B197=$B196,V196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-A'!$P:$P,1,FALSE))),AND($B197=$B196,W196=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-B'!$P:$P,1,FALSE))),AND($B197=$B196,X196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-C'!$P:$P,1,FALSE))),AND($B197=$B196,Y196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-D'!$P:$P,1,FALSE))),AND($B197=$B196,Z196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-E'!$P:$P,1,FALSE))),AND($B197=$B196,AA196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB005-F'!$P:$P,1,FALSE))),AND($B197=$B196,AB196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB006-A'!$P:$P,1,FALSE))),AND($B197=$B196,AC196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB006-B'!$P:$P,1,FALSE))),AND($B197=$B196,AD196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB007-A'!$P:$P,1,FALSE))),AND($B197=$B196,AE196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A197,'WB007-B'!$P:$P,1,FALSE))),AND($B197=$B196,AF196=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F197:AF197,\"x\")>0,TRUE,FALSE)","v":true}]
["X195","Reshape rail spur and load out area",null,3464.1742536515517,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB001-A'!$P:$P,1,FALSE))),AND($B198=$B197,F197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-A'!$P:$P,1,FALSE))),AND($B198=$B197,G197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-B'!$P:$P,1,FALSE))),AND($B198=$B197,H197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-C'!$P:$P,1,FALSE))),AND($B198=$B197,I197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-D'!$P:$P,1,FALSE))),AND($B198=$B197,J197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-E'!$P:$P,1,FALSE))),AND($B198=$B197,K197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB002-F'!$P:$P,1,FALSE))),AND($B198=$B197,L197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB003-A'!$P:$P,1,FALSE))),AND($B198=$B197,M197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB003-B'!$P:$P,1,FALSE))),AND($B198=$B197,N197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB003-C'!$P:$P,1,FALSE))),AND($B198=$B197,O197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB003-D'!$P:$P,1,FALSE))),AND($B198=$B197,P197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB003-E'!$P:$P,1,FALSE))),AND($B198=$B197,Q197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB004-A'!$P:$P,1,FALSE))),AND($B198=$B197,R197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB004-B'!$P:$P,1,FALSE))),AND($B198=$B197,S197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB004-C'!$P:$P,1,FALSE))),AND($B198=$B197,T197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB004-D'!$P:$P,1,FALSE))),AND($B198=$B197,U197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB004-E'!$P:$P,1,FALSE))),AND($B198=$B197,V197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-A'!$P:$P,1,FALSE))),AND($B198=$B197,W197=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-B'!$P:$P,1,FALSE))),AND($B198=$B197,X197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-C'!$P:$P,1,FALSE))),AND($B198=$B197,Y197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-D'!$P:$P,1,FALSE))),AND($B198=$B197,Z197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-E'!$P:$P,1,FALSE))),AND($B198=$B197,AA197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB005-F'!$P:$P,1,FALSE))),AND($B198=$B197,AB197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB006-A'!$P:$P,1,FALSE))),AND($B198=$B197,AC197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB006-B'!$P:$P,1,FALSE))),AND($B198=$B197,AD197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB007-A'!$P:$P,1,FALSE))),AND($B198=$B197,AE197=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A198,'WB007-B'!$P:$P,1,FALSE))),AND($B198=$B197,AF197=\"x\")),\"x\",\"\")","v":""},true]
["X196","Reshape, deep rip and ameliorate sealed unsealed roads",null,3649.755017240027,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB001-A'!$P:$P,1,FALSE))),AND($B199=$B198,F198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-A'!$P:$P,1,FALSE))),AND($B199=$B198,G198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-B'!$P:$P,1,FALSE))),AND($B199=$B198,H198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-C'!$P:$P,1,FALSE))),AND($B199=$B198,I198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-D'!$P:$P,1,FALSE))),AND($B199=$B198,J198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-E'!$P:$P,1,FALSE))),AND($B199=$B198,K198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB002-F'!$P:$P,1,FALSE))),AND($B199=$B198,L198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB003-A'!$P:$P,1,FALSE))),AND($B199=$B198,M198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB003-B'!$P:$P,1,FALSE))),AND($B199=$B198,N198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB003-C'!$P:$P,1,FALSE))),AND($B199=$B198,O198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB003-D'!$P:$P,1,FALSE))),AND($B199=$B198,P198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB003-E'!$P:$P,1,FALSE))),AND($B199=$B198,Q198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB004-A'!$P:$P,1,FALSE))),AND($B199=$B198,R198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB004-B'!$P:$P,1,FALSE))),AND($B199=$B198,S198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB004-C'!$P:$P,1,FALSE))),AND($B199=$B198,T198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB004-D'!$P:$P,1,FALSE))),AND($B199=$B198,U198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB004-E'!$P:$P,1,FALSE))),AND($B199=$B198,V198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-A'!$P:$P,1,FALSE))),AND($B199=$B198,W198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-B'!$P:$P,1,FALSE))),AND($B199=$B198,X198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-C'!$P:$P,1,FALSE))),AND($B199=$B198,Y198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-D'!$P:$P,1,FALSE))),AND($B199=$B198,Z198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-E'!$P:$P,1,FALSE))),AND($B199=$B198,AA198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB005-F'!$P:$P,1,FALSE))),AND($B199=$B198,AB198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB006-A'!$P:$P,1,FALSE))),AND($B199=$B198,AC198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB006-B'!$P:$P,1,FALSE))),AND($B199=$B198,AD198=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB007-A'!$P:$P,1,FALSE))),AND($B199=$B198,AE198=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A199,'WB007-B'!$P:$P,1,FALSE))),AND($B199=$B198,AF198=\"x\")),\"x\",\"\")","v":""},true]
["X197","Reshape, deep rip, ameliorate and seed all internal access roads and tracks outside the mine or quarry footprint area.",null,5036.6619237912382,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB001-A'!$P:$P,1,FALSE))),AND($B200=$B199,F199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-A'!$P:$P,1,FALSE))),AND($B200=$B199,G199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-B'!$P:$P,1,FALSE))),AND($B200=$B199,H199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-C'!$P:$P,1,FALSE))),AND($B200=$B199,I199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-D'!$P:$P,1,FALSE))),AND($B200=$B199,J199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-E'!$P:$P,1,FALSE))),AND($B200=$B199,K199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB002-F'!$P:$P,1,FALSE))),AND($B200=$B199,L199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB003-A'!$P:$P,1,FALSE))),AND($B200=$B199,M199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB003-B'!$P:$P,1,FALSE))),AND($B200=$B199,N199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB003-C'!$P:$P,1,FALSE))),AND($B200=$B199,O199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB003-D'!$P:$P,1,FALSE))),AND($B200=$B199,P199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB003-E'!$P:$P,1,FALSE))),AND($B200=$B199,Q199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB004-A'!$P:$P,1,FALSE))),AND($B200=$B199,R199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB004-B'!$P:$P,1,FALSE))),AND($B200=$B199,S199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB004-C'!$P:$P,1,FALSE))),AND($B200=$B199,T199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB004-D'!$P:$P,1,FALSE))),AND($B200=$B199,U199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB004-E'!$P:$P,1,FALSE))),AND($B200=$B199,V199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-A'!$P:$P,1,FALSE))),AND($B200=$B199,W199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-B'!$P:$P,1,FALSE))),AND($B200=$B199,X199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-C'!$P:$P,1,FALSE))),AND($B200=$B199,Y199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-D'!$P:$P,1,FALSE))),AND($B200=$B199,Z199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-E'!$P:$P,1,FALSE))),AND($B200=$B199,AA199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB005-F'!$P:$P,1,FALSE))),AND($B200=$B199,AB199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB006-A'!$P:$P,1,FALSE))),AND($B200=$B199,AC199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB006-B'!$P:$P,1,FALSE))),AND($B200=$B199,AD199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB007-A'!$P:$P,1,FALSE))),AND($B200=$B199,AE199=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A200,'WB007-B'!$P:$P,1,FALSE))),AND($B200=$B199,AF199=\"x\")),\"x\",\"\")","v":""},false]
["X198","Reshape, deep rip, ameliorate and seed exploration lines / areas",null,5036.6619237912382,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB001-A'!$P:$P,1,FALSE))),AND($B201=$B200,F200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-A'!$P:$P,1,FALSE))),AND($B201=$B200,G200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-B'!$P:$P,1,FALSE))),AND($B201=$B200,H200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-C'!$P:$P,1,FALSE))),AND($B201=$B200,I200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-D'!$P:$P,1,FALSE))),AND($B201=$B200,J200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-E'!$P:$P,1,FALSE))),AND($B201=$B200,K200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB002-F'!$P:$P,1,FALSE))),AND($B201=$B200,L200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB003-A'!$P:$P,1,FALSE))),AND($B201=$B200,M200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB003-B'!$P:$P,1,FALSE))),AND($B201=$B200,N200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB003-C'!$P:$P,1,FALSE))),AND($B201=$B200,O200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB003-D'!$P:$P,1,FALSE))),AND($B201=$B200,P200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB003-E'!$P:$P,1,FALSE))),AND($B201=$B200,Q200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB004-A'!$P:$P,1,FALSE))),AND($B201=$B200,R200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB004-B'!$P:$P,1,FALSE))),AND($B201=$B200,S200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB004-C'!$P:$P,1,FALSE))),AND($B201=$B200,T200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB004-D'!$P:$P,1,FALSE))),AND($B201=$B200,U200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB004-E'!$P:$P,1,FALSE))),AND($B201=$B200,V200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-A'!$P:$P,1,FALSE))),AND($B201=$B200,W200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-B'!$P:$P,1,FALSE))),AND($B201=$B200,X200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-C'!$P:$P,1,FALSE))),AND($B201=$B200,Y200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-D'!$P:$P,1,FALSE))),AND($B201=$B200,Z200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-E'!$P:$P,1,FALSE))),AND($B201=$B200,AA200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB005-F'!$P:$P,1,FALSE))),AND($B201=$B200,AB200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB006-A'!$P:$P,1,FALSE))),AND($B201=$B200,AC200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB006-B'!$P:$P,1,FALSE))),AND($B201=$B200,AD200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB007-A'!$P:$P,1,FALSE))),AND($B201=$B200,AE200=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A201,'WB007-B'!$P:$P,1,FALSE))),AND($B201=$B200,AF200=\"x\")),\"x\",\"\")","v":""},false]
["X199","Reshaping (earthworks only) of the walls & surrounds of the tailings storage ",null,4825.0998533003749,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB001-A'!$P:$P,1,FALSE))),AND($B202=$B201,F201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-A'!$P:$P,1,FALSE))),AND($B202=$B201,G201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-B'!$P:$P,1,FALSE))),AND($B202=$B201,H201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-C'!$P:$P,1,FALSE))),AND($B202=$B201,I201=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-D'!$P:$P,1,FALSE))),AND($B202=$B201,J201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-E'!$P:$P,1,FALSE))),AND($B202=$B201,K201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB002-F'!$P:$P,1,FALSE))),AND($B202=$B201,L201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB003-A'!$P:$P,1,FALSE))),AND($B202=$B201,M201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB003-B'!$P:$P,1,FALSE))),AND($B202=$B201,N201=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB003-C'!$P:$P,1,FALSE))),AND($B202=$B201,O201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB003-D'!$P:$P,1,FALSE))),AND($B202=$B201,P201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB003-E'!$P:$P,1,FALSE))),AND($B202=$B201,Q201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB004-A'!$P:$P,1,FALSE))),AND($B202=$B201,R201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB004-B'!$P:$P,1,FALSE))),AND($B202=$B201,S201=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB004-C'!$P:$P,1,FALSE))),AND($B202=$B201,T201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB004-D'!$P:$P,1,FALSE))),AND($B202=$B201,U201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB004-E'!$P:$P,1,FALSE))),AND($B202=$B201,V201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-A'!$P:$P,1,FALSE))),AND($B202=$B201,W201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-B'!$P:$P,1,FALSE))),AND($B202=$B201,X201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-C'!$P:$P,1,FALSE))),AND($B202=$B201,Y201=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-D'!$P:$P,1,FALSE))),AND($B202=$B201,Z201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-E'!$P:$P,1,FALSE))),AND($B202=$B201,AA201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB005-F'!$P:$P,1,FALSE))),AND($B202=$B201,AB201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB006-A'!$P:$P,1,FALSE))),AND($B202=$B201,AC201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB006-B'!$P:$P,1,FALSE))),AND($B202=$B201,AD201=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB007-A'!$P:$P,1,FALSE))),AND($B202=$B201,AE201=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A202,'WB007-B'!$P:$P,1,FALSE))),AND($B202=$B201,AF201=\"x\")),\"x\",\"\")","v":"x"},true]
["X200","Reshaping of overburden and mullock heaps on the site.",null,4825.0998533003749,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB001-A'!$P:$P,1,FALSE))),AND($B203=$B202,F202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-A'!$P:$P,1,FALSE))),AND($B203=$B202,G202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-B'!$P:$P,1,FALSE))),AND($B203=$B202,H202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-C'!$P:$P,1,FALSE))),AND($B203=$B202,I202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-D'!$P:$P,1,FALSE))),AND($B203=$B202,J202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-E'!$P:$P,1,FALSE))),AND($B203=$B202,K202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB002-F'!$P:$P,1,FALSE))),AND($B203=$B202,L202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB003-A'!$P:$P,1,FALSE))),AND($B203=$B202,M202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB003-B'!$P:$P,1,FALSE))),AND($B203=$B202,N202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB003-C'!$P:$P,1,FALSE))),AND($B203=$B202,O202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB003-D'!$P:$P,1,FALSE))),AND($B203=$B202,P202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB003-E'!$P:$P,1,FALSE))),AND($B203=$B202,Q202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB004-A'!$P:$P,1,FALSE))),AND($B203=$B202,R202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB004-B'!$P:$P,1,FALSE))),AND($B203=$B202,S202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB004-C'!$P:$P,1,FALSE))),AND($B203=$B202,T202=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB004-D'!$P:$P,1,FALSE))),AND($B203=$B202,U202=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB004-E'!$P:$P,1,FALSE))),AND($B203=$B202,V202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-A'!$P:$P,1,FALSE))),AND($B203=$B202,W202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-B'!$P:$P,1,FALSE))),AND($B203=$B202,X202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-C'!$P:$P,1,FALSE))),AND($B203=$B202,Y202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-D'!$P:$P,1,FALSE))),AND($B203=$B202,Z202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-E'!$P:$P,1,FALSE))),AND($B203=$B202,AA202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB005-F'!$P:$P,1,FALSE))),AND($B203=$B202,AB202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB006-A'!$P:$P,1,FALSE))),AND($B203=$B202,AC202=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB006-B'!$P:$P,1,FALSE))),AND($B203=$B202,AD202=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB007-A'!$P:$P,1,FALSE))),AND($B203=$B202,AE202=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A203,'WB007-B'!$P:$P,1,FALSE))),AND($B203=$B202,AF202=\"x\")),\"x\",\"\")","v":""},true]
["X201","Seal & rehabilitate ventilation fans.",null,40147.305189640305,"@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB001-A'!$P:$P,1,FALSE))),AND($B204=$B203,F203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-A'!$P:$P,1,FALSE))),AND($B204=$B203,G203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-B'!$P:$P,1,FALSE))),AND($B204=$B203,H203=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-C'!$P:$P,1,FALSE))),AND($B204=$B203,I203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-D'!$P:$P,1,FALSE))),AND($B204=$B203,J203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-E'!$P:$P,1,FALSE))),AND($B204=$B203,K203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB002-F'!$P:$P,1,FALSE))),AND($B204=$B203,L203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB003-A'!$P:$P,1,FALSE))),AND($B204=$B203,M203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB003-B'!$P:$P,1,FALSE))),AND($B204=$B203,N203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB003-C'!$P:$P,1,FALSE))),AND($B204=$B203,O203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB003-D'!$P:$P,1,FALSE))),AND($B204=$B203,P203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB003-E'!$P:$P,1,FALSE))),AND($B204=$B203,Q203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB004-A'!$P:$P,1,FALSE))),AND($B204=$B203,R203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB004-B'!$P:$P,1,FALSE))),AND($B204=$B203,S203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB004-C'!$P:$P,1,FALSE))),AND($B204=$B203,T203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB004-D'!$P:$P,1,FALSE))),AND($B204=$B203,U203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB004-E'!$P:$P,1,FALSE))),AND($B204=$B203,V203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-A'!$P:$P,1,FALSE))),AND($B204=$B203,W203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-B'!$P:$P,1,FALSE))),AND($B204=$B203,X203=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-C'!$P:$P,1,FALSE))),AND($B204=$B203,Y203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-D'!$P:$P,1,FALSE))),AND($B204=$B203,Z203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-E'!$P:$P,1,FALSE))),AND($B204=$B203,AA203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB005-F'!$P:$P,1,FALSE))),AND($B204=$B203,AB203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB006-A'!$P:$P,1,FALSE))),AND($B204=$B203,AC203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB006-B'!$P:$P,1,FALSE))),AND($B204=$B203,AD203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB007-A'!$P:$P,1,FALSE))),AND($B204=$B203,AE203=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A204,'WB007-B'!$P:$P,1,FALSE))),AND($B204=$B203,AF203=\"x\")),\"x\",\"\")","v":""},true]
["X202","Seal adits (cross-sectional area > 9m2) - backfill the adit against a concrete bulk head with drainage slots.  The rate includes some reshaping of batters around the adit entrance.",null,"Use 1st principles to build a rate","@",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB001-A'!$P:$P,1,FALSE))),AND($B205=$B204,F204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-A'!$P:$P,1,FALSE))),AND($B205=$B204,G204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-B'!$P:$P,1,FALSE))),AND($B205=$B204,H204=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-C'!$P:$P,1,FALSE))),AND($B205=$B204,I204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-D'!$P:$P,1,FALSE))),AND($B205=$B204,J204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-E'!$P:$P,1,FALSE))),AND($B205=$B204,K204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB002-F'!$P:$P,1,FALSE))),AND($B205=$B204,L204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB003-A'!$P:$P,1,FALSE))),AND($B205=$B204,M204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB003-B'!$P:$P,1,FALSE))),AND($B205=$B204,N204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB003-C'!$P:$P,1,FALSE))),AND($B205=$B204,O204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB003-D'!$P:$P,1,FALSE))),AND($B205=$B204,P204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB003-E'!$P:$P,1,FALSE))),AND($B205=$B204,Q204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB004-A'!$P:$P,1,FALSE))),AND($B205=$B204,R204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB004-B'!$P:$P,1,FALSE))),AND($B205=$B204,S204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB004-C'!$P:$P,1,FALSE))),AND($B205=$B204,T204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB004-D'!$P:$P,1,FALSE))),AND($B205=$B204,U204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB004-E'!$P:$P,1,FALSE))),AND($B205=$B204,V204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-A'!$P:$P,1,FALSE))),AND($B205=$B204,W204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-B'!$P:$P,1,FALSE))),AND($B205=$B204,X204=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-C'!$P:$P,1,FALSE))),AND($B205=$B204,Y204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-D'!$P:$P,1,FALSE))),AND($B205=$B204,Z204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-E'!$P:$P,1,FALSE))),AND($B205=$B204,AA204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB005-F'!$P:$P,1,FALSE))),AND($B205=$B204,AB204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB006-A'!$P:$P,1,FALSE))),AND($B205=$B204,AC204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB006-B'!$P:$P,1,FALSE))),AND($B205=$B204,AD204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB007-A'!$P:$P,1,FALSE))),AND($B205=$B204,AE204=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A205,'WB007-B'!$P:$P,1,FALSE))),AND($B205=$B204,AF204=\"x\")),\"x\",\"\")","v":""},true]
["X203","Seal small shafts (cross-sectional area < =9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground.",null,21195.96,"ea",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB001-A'!$P:$P,1,FALSE))),AND($B206=$B205,F205=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-A'!$P:$P,1,FALSE))),AND($B206=$B205,G205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-B'!$P:$P,1,FALSE))),AND($B206=$B205,H205=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-C'!$P:$P,1,FALSE))),AND($B206=$B205,I205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-D'!$P:$P,1,FALSE))),AND($B206=$B205,J205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-E'!$P:$P,1,FALSE))),AND($B206=$B205,K205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB002-F'!$P:$P,1,FALSE))),AND($B206=$B205,L205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB003-A'!$P:$P,1,FALSE))),AND($B206=$B205,M205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB003-B'!$P:$P,1,FALSE))),AND($B206=$B205,N205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB003-C'!$P:$P,1,FALSE))),AND($B206=$B205,O205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB003-D'!$P:$P,1,FALSE))),AND($B206=$B205,P205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB003-E'!$P:$P,1,FALSE))),AND($B206=$B205,Q205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB004-A'!$P:$P,1,FALSE))),AND($B206=$B205,R205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB004-B'!$P:$P,1,FALSE))),AND($B206=$B205,S205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB004-C'!$P:$P,1,FALSE))),AND($B206=$B205,T205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB004-D'!$P:$P,1,FALSE))),AND($B206=$B205,U205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB004-E'!$P:$P,1,FALSE))),AND($B206=$B205,V205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-A'!$P:$P,1,FALSE))),AND($B206=$B205,W205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-B'!$P:$P,1,FALSE))),AND($B206=$B205,X205=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-C'!$P:$P,1,FALSE))),AND($B206=$B205,Y205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-D'!$P:$P,1,FALSE))),AND($B206=$B205,Z205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-E'!$P:$P,1,FALSE))),AND($B206=$B205,AA205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB005-F'!$P:$P,1,FALSE))),AND($B206=$B205,AB205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB006-A'!$P:$P,1,FALSE))),AND($B206=$B205,AC205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB006-B'!$P:$P,1,FALSE))),AND($B206=$B205,AD205=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB007-A'!$P:$P,1,FALSE))),AND($B206=$B205,AE205=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A206,'WB007-B'!$P:$P,1,FALSE))),AND($B206=$B205,AF205=\"x\")),\"x\",\"\")","v":""},true]
["X204","Seal small adits (cross-sectional area < =9m2) - install 500mm concrete plug 3m back from adit and backfill with appropriate material.  The rate includes some reshaping of the batter around the entrance of the adit.  (see other below for alternative where appropriate.)",null,21898.530103440167,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB001-A'!$P:$P,1,FALSE))),AND($B207=$B206,F206=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-A'!$P:$P,1,FALSE))),AND($B207=$B206,G206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-B'!$P:$P,1,FALSE))),AND($B207=$B206,H206=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-C'!$P:$P,1,FALSE))),AND($B207=$B206,I206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-D'!$P:$P,1,FALSE))),AND($B207=$B206,J206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-E'!$P:$P,1,FALSE))),AND($B207=$B206,K206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB002-F'!$P:$P,1,FALSE))),AND($B207=$B206,L206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB003-A'!$P:$P,1,FALSE))),AND($B207=$B206,M206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB003-B'!$P:$P,1,FALSE))),AND($B207=$B206,N206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB003-C'!$P:$P,1,FALSE))),AND($B207=$B206,O206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB003-D'!$P:$P,1,FALSE))),AND($B207=$B206,P206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB003-E'!$P:$P,1,FALSE))),AND($B207=$B206,Q206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB004-A'!$P:$P,1,FALSE))),AND($B207=$B206,R206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB004-B'!$P:$P,1,FALSE))),AND($B207=$B206,S206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB004-C'!$P:$P,1,FALSE))),AND($B207=$B206,T206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB004-D'!$P:$P,1,FALSE))),AND($B207=$B206,U206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB004-E'!$P:$P,1,FALSE))),AND($B207=$B206,V206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-A'!$P:$P,1,FALSE))),AND($B207=$B206,W206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-B'!$P:$P,1,FALSE))),AND($B207=$B206,X206=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-C'!$P:$P,1,FALSE))),AND($B207=$B206,Y206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-D'!$P:$P,1,FALSE))),AND($B207=$B206,Z206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-E'!$P:$P,1,FALSE))),AND($B207=$B206,AA206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB005-F'!$P:$P,1,FALSE))),AND($B207=$B206,AB206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB006-A'!$P:$P,1,FALSE))),AND($B207=$B206,AC206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB006-B'!$P:$P,1,FALSE))),AND($B207=$B206,AD206=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB007-A'!$P:$P,1,FALSE))),AND($B207=$B206,AE206=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A207,'WB007-B'!$P:$P,1,FALSE))),AND($B207=$B206,AF206=\"x\")),\"x\",\"\")","v":""},true]
["X205","Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) ",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB001-A'!$P:$P,1,FALSE))),AND($B208=$B207,F207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-A'!$P:$P,1,FALSE))),AND($B208=$B207,G207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-B'!$P:$P,1,FALSE))),AND($B208=$B207,H207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-C'!$P:$P,1,FALSE))),AND($B208=$B207,I207=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-D'!$P:$P,1,FALSE))),AND($B208=$B207,J207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-E'!$P:$P,1,FALSE))),AND($B208=$B207,K207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB002-F'!$P:$P,1,FALSE))),AND($B208=$B207,L207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB003-A'!$P:$P,1,FALSE))),AND($B208=$B207,M207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB003-B'!$P:$P,1,FALSE))),AND($B208=$B207,N207=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB003-C'!$P:$P,1,FALSE))),AND($B208=$B207,O207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB003-D'!$P:$P,1,FALSE))),AND($B208=$B207,P207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB003-E'!$P:$P,1,FALSE))),AND($B208=$B207,Q207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB004-A'!$P:$P,1,FALSE))),AND($B208=$B207,R207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB004-B'!$P:$P,1,FALSE))),AND($B208=$B207,S207=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB004-C'!$P:$P,1,FALSE))),AND($B208=$B207,T207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB004-D'!$P:$P,1,FALSE))),AND($B208=$B207,U207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB004-E'!$P:$P,1,FALSE))),AND($B208=$B207,V207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-A'!$P:$P,1,FALSE))),AND($B208=$B207,W207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-B'!$P:$P,1,FALSE))),AND($B208=$B207,X207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-C'!$P:$P,1,FALSE))),AND($B208=$B207,Y207=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-D'!$P:$P,1,FALSE))),AND($B208=$B207,Z207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-E'!$P:$P,1,FALSE))),AND($B208=$B207,AA207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB005-F'!$P:$P,1,FALSE))),AND($B208=$B207,AB207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB006-A'!$P:$P,1,FALSE))),AND($B208=$B207,AC207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB006-B'!$P:$P,1,FALSE))),AND($B208=$B207,AD207=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB007-A'!$P:$P,1,FALSE))),AND($B208=$B207,AE207=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A208,'WB007-B'!$P:$P,1,FALSE))),AND($B208=$B207,AF207=\"x\")),\"x\",\"\")","v":"x"},true]
["X206","Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) ","haul distance < =1km",3.3577746158608246,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB001-A'!$P:$P,1,FALSE))),AND($B209=$B208,F208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-A'!$P:$P,1,FALSE))),AND($B209=$B208,G208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-B'!$P:$P,1,FALSE))),AND($B209=$B208,H208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-C'!$P:$P,1,FALSE))),AND($B209=$B208,I208=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-D'!$P:$P,1,FALSE))),AND($B209=$B208,J208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-E'!$P:$P,1,FALSE))),AND($B209=$B208,K208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB002-F'!$P:$P,1,FALSE))),AND($B209=$B208,L208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB003-A'!$P:$P,1,FALSE))),AND($B209=$B208,M208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB003-B'!$P:$P,1,FALSE))),AND($B209=$B208,N208=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB003-C'!$P:$P,1,FALSE))),AND($B209=$B208,O208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB003-D'!$P:$P,1,FALSE))),AND($B209=$B208,P208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB003-E'!$P:$P,1,FALSE))),AND($B209=$B208,Q208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB004-A'!$P:$P,1,FALSE))),AND($B209=$B208,R208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB004-B'!$P:$P,1,FALSE))),AND($B209=$B208,S208=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB004-C'!$P:$P,1,FALSE))),AND($B209=$B208,T208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB004-D'!$P:$P,1,FALSE))),AND($B209=$B208,U208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB004-E'!$P:$P,1,FALSE))),AND($B209=$B208,V208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-A'!$P:$P,1,FALSE))),AND($B209=$B208,W208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-B'!$P:$P,1,FALSE))),AND($B209=$B208,X208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-C'!$P:$P,1,FALSE))),AND($B209=$B208,Y208=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-D'!$P:$P,1,FALSE))),AND($B209=$B208,Z208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-E'!$P:$P,1,FALSE))),AND($B209=$B208,AA208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB005-F'!$P:$P,1,FALSE))),AND($B209=$B208,AB208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB006-A'!$P:$P,1,FALSE))),AND($B209=$B208,AC208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB006-B'!$P:$P,1,FALSE))),AND($B209=$B208,AD208=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB007-A'!$P:$P,1,FALSE))),AND($B209=$B208,AE208=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A209,'WB007-B'!$P:$P,1,FALSE))),AND($B209=$B208,AF208=\"x\")),\"x\",\"\")","v":"x"},true]
["X207","Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) ","haul distance > 1km -2km",4.2337158199984319,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB001-A'!$P:$P,1,FALSE))),AND($B210=$B209,F209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-A'!$P:$P,1,FALSE))),AND($B210=$B209,G209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-B'!$P:$P,1,FALSE))),AND($B210=$B209,H209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-C'!$P:$P,1,FALSE))),AND($B210=$B209,I209=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-D'!$P:$P,1,FALSE))),AND($B210=$B209,J209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-E'!$P:$P,1,FALSE))),AND($B210=$B209,K209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB002-F'!$P:$P,1,FALSE))),AND($B210=$B209,L209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB003-A'!$P:$P,1,FALSE))),AND($B210=$B209,M209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB003-B'!$P:$P,1,FALSE))),AND($B210=$B209,N209=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB003-C'!$P:$P,1,FALSE))),AND($B210=$B209,O209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB003-D'!$P:$P,1,FALSE))),AND($B210=$B209,P209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB003-E'!$P:$P,1,FALSE))),AND($B210=$B209,Q209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB004-A'!$P:$P,1,FALSE))),AND($B210=$B209,R209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB004-B'!$P:$P,1,FALSE))),AND($B210=$B209,S209=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB004-C'!$P:$P,1,FALSE))),AND($B210=$B209,T209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB004-D'!$P:$P,1,FALSE))),AND($B210=$B209,U209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB004-E'!$P:$P,1,FALSE))),AND($B210=$B209,V209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-A'!$P:$P,1,FALSE))),AND($B210=$B209,W209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-B'!$P:$P,1,FALSE))),AND($B210=$B209,X209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-C'!$P:$P,1,FALSE))),AND($B210=$B209,Y209=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-D'!$P:$P,1,FALSE))),AND($B210=$B209,Z209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-E'!$P:$P,1,FALSE))),AND($B210=$B209,AA209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB005-F'!$P:$P,1,FALSE))),AND($B210=$B209,AB209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB006-A'!$P:$P,1,FALSE))),AND($B210=$B209,AC209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB006-B'!$P:$P,1,FALSE))),AND($B210=$B209,AD209=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB007-A'!$P:$P,1,FALSE))),AND($B210=$B209,AE209=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A210,'WB007-B'!$P:$P,1,FALSE))),AND($B210=$B209,AF209=\"x\")),\"x\",\"\")","v":"x"},true]
["X208","Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) ","haul distance > 2km-5km",5.1096570241360402,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB001-A'!$P:$P,1,FALSE))),AND($B211=$B210,F210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-A'!$P:$P,1,FALSE))),AND($B211=$B210,G210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-B'!$P:$P,1,FALSE))),AND($B211=$B210,H210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-C'!$P:$P,1,FALSE))),AND($B211=$B210,I210=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-D'!$P:$P,1,FALSE))),AND($B211=$B210,J210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-E'!$P:$P,1,FALSE))),AND($B211=$B210,K210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB002-F'!$P:$P,1,FALSE))),AND($B211=$B210,L210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB003-A'!$P:$P,1,FALSE))),AND($B211=$B210,M210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB003-B'!$P:$P,1,FALSE))),AND($B211=$B210,N210=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB003-C'!$P:$P,1,FALSE))),AND($B211=$B210,O210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB003-D'!$P:$P,1,FALSE))),AND($B211=$B210,P210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB003-E'!$P:$P,1,FALSE))),AND($B211=$B210,Q210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB004-A'!$P:$P,1,FALSE))),AND($B211=$B210,R210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB004-B'!$P:$P,1,FALSE))),AND($B211=$B210,S210=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB004-C'!$P:$P,1,FALSE))),AND($B211=$B210,T210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB004-D'!$P:$P,1,FALSE))),AND($B211=$B210,U210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB004-E'!$P:$P,1,FALSE))),AND($B211=$B210,V210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-A'!$P:$P,1,FALSE))),AND($B211=$B210,W210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-B'!$P:$P,1,FALSE))),AND($B211=$B210,X210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-C'!$P:$P,1,FALSE))),AND($B211=$B210,Y210=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-D'!$P:$P,1,FALSE))),AND($B211=$B210,Z210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-E'!$P:$P,1,FALSE))),AND($B211=$B210,AA210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB005-F'!$P:$P,1,FALSE))),AND($B211=$B210,AB210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB006-A'!$P:$P,1,FALSE))),AND($B211=$B210,AC210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB006-B'!$P:$P,1,FALSE))),AND($B211=$B210,AD210=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB007-A'!$P:$P,1,FALSE))),AND($B211=$B210,AE210=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A211,'WB007-B'!$P:$P,1,FALSE))),AND($B211=$B210,AF210=\"x\")),\"x\",\"\")","v":"x"},true]
["X209","Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) ","haul distance > 5km",10.16824840815798,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB001-A'!$P:$P,1,FALSE))),AND($B212=$B211,F211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-A'!$P:$P,1,FALSE))),AND($B212=$B211,G211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-B'!$P:$P,1,FALSE))),AND($B212=$B211,H211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-C'!$P:$P,1,FALSE))),AND($B212=$B211,I211=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-D'!$P:$P,1,FALSE))),AND($B212=$B211,J211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-E'!$P:$P,1,FALSE))),AND($B212=$B211,K211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB002-F'!$P:$P,1,FALSE))),AND($B212=$B211,L211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB003-A'!$P:$P,1,FALSE))),AND($B212=$B211,M211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB003-B'!$P:$P,1,FALSE))),AND($B212=$B211,N211=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB003-C'!$P:$P,1,FALSE))),AND($B212=$B211,O211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB003-D'!$P:$P,1,FALSE))),AND($B212=$B211,P211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB003-E'!$P:$P,1,FALSE))),AND($B212=$B211,Q211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB004-A'!$P:$P,1,FALSE))),AND($B212=$B211,R211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB004-B'!$P:$P,1,FALSE))),AND($B212=$B211,S211=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB004-C'!$P:$P,1,FALSE))),AND($B212=$B211,T211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB004-D'!$P:$P,1,FALSE))),AND($B212=$B211,U211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB004-E'!$P:$P,1,FALSE))),AND($B212=$B211,V211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-A'!$P:$P,1,FALSE))),AND($B212=$B211,W211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-B'!$P:$P,1,FALSE))),AND($B212=$B211,X211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-C'!$P:$P,1,FALSE))),AND($B212=$B211,Y211=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-D'!$P:$P,1,FALSE))),AND($B212=$B211,Z211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-E'!$P:$P,1,FALSE))),AND($B212=$B211,AA211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB005-F'!$P:$P,1,FALSE))),AND($B212=$B211,AB211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB006-A'!$P:$P,1,FALSE))),AND($B212=$B211,AC211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB006-B'!$P:$P,1,FALSE))),AND($B212=$B211,AD211=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB007-A'!$P:$P,1,FALSE))),AND($B212=$B211,AE211=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A212,'WB007-B'!$P:$P,1,FALSE))),AND($B212=$B211,AF211=\"x\")),\"x\",\"\")","v":"x"},true]
["X210","Structural water management works, banks, drains, rock lined waterways, sediment dams",null,2919.8040137920225,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB001-A'!$P:$P,1,FALSE))),AND($B213=$B212,F212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-A'!$P:$P,1,FALSE))),AND($B213=$B212,G212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-B'!$P:$P,1,FALSE))),AND($B213=$B212,H212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-C'!$P:$P,1,FALSE))),AND($B213=$B212,I212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-D'!$P:$P,1,FALSE))),AND($B213=$B212,J212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-E'!$P:$P,1,FALSE))),AND($B213=$B212,K212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB002-F'!$P:$P,1,FALSE))),AND($B213=$B212,L212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB003-A'!$P:$P,1,FALSE))),AND($B213=$B212,M212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB003-B'!$P:$P,1,FALSE))),AND($B213=$B212,N212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB003-C'!$P:$P,1,FALSE))),AND($B213=$B212,O212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB003-D'!$P:$P,1,FALSE))),AND($B213=$B212,P212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB003-E'!$P:$P,1,FALSE))),AND($B213=$B212,Q212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB004-A'!$P:$P,1,FALSE))),AND($B213=$B212,R212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB004-B'!$P:$P,1,FALSE))),AND($B213=$B212,S212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB004-C'!$P:$P,1,FALSE))),AND($B213=$B212,T212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB004-D'!$P:$P,1,FALSE))),AND($B213=$B212,U212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB004-E'!$P:$P,1,FALSE))),AND($B213=$B212,V212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-A'!$P:$P,1,FALSE))),AND($B213=$B212,W212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-B'!$P:$P,1,FALSE))),AND($B213=$B212,X212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-C'!$P:$P,1,FALSE))),AND($B213=$B212,Y212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-D'!$P:$P,1,FALSE))),AND($B213=$B212,Z212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-E'!$P:$P,1,FALSE))),AND($B213=$B212,AA212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB005-F'!$P:$P,1,FALSE))),AND($B213=$B212,AB212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB006-A'!$P:$P,1,FALSE))),AND($B213=$B212,AC212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB006-B'!$P:$P,1,FALSE))),AND($B213=$B212,AD212=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB007-A'!$P:$P,1,FALSE))),AND($B213=$B212,AE212=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A213,'WB007-B'!$P:$P,1,FALSE))),AND($B213=$B212,AF212=\"x\")),\"x\",\"\")","v":"x"},true]
["X211","Structural works, banks, rock lined waterways",null,2919.8040137920225,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB001-A'!$P:$P,1,FALSE))),AND($B214=$B213,F213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-A'!$P:$P,1,FALSE))),AND($B214=$B213,G213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-B'!$P:$P,1,FALSE))),AND($B214=$B213,H213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-C'!$P:$P,1,FALSE))),AND($B214=$B213,I213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-D'!$P:$P,1,FALSE))),AND($B214=$B213,J213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-E'!$P:$P,1,FALSE))),AND($B214=$B213,K213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB002-F'!$P:$P,1,FALSE))),AND($B214=$B213,L213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB003-A'!$P:$P,1,FALSE))),AND($B214=$B213,M213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB003-B'!$P:$P,1,FALSE))),AND($B214=$B213,N213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB003-C'!$P:$P,1,FALSE))),AND($B214=$B213,O213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB003-D'!$P:$P,1,FALSE))),AND($B214=$B213,P213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB003-E'!$P:$P,1,FALSE))),AND($B214=$B213,Q213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB004-A'!$P:$P,1,FALSE))),AND($B214=$B213,R213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB004-B'!$P:$P,1,FALSE))),AND($B214=$B213,S213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB004-C'!$P:$P,1,FALSE))),AND($B214=$B213,T213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB004-D'!$P:$P,1,FALSE))),AND($B214=$B213,U213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB004-E'!$P:$P,1,FALSE))),AND($B214=$B213,V213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-A'!$P:$P,1,FALSE))),AND($B214=$B213,W213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-B'!$P:$P,1,FALSE))),AND($B214=$B213,X213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-C'!$P:$P,1,FALSE))),AND($B214=$B213,Y213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-D'!$P:$P,1,FALSE))),AND($B214=$B213,Z213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-E'!$P:$P,1,FALSE))),AND($B214=$B213,AA213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB005-F'!$P:$P,1,FALSE))),AND($B214=$B213,AB213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB006-A'!$P:$P,1,FALSE))),AND($B214=$B213,AC213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB006-B'!$P:$P,1,FALSE))),AND($B214=$B213,AD213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB007-A'!$P:$P,1,FALSE))),AND($B214=$B213,AE213=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A214,'WB007-B'!$P:$P,1,FALSE))),AND($B214=$B213,AF213=\"x\")),\"x\",\"\")","v":""},false]
["X212","The restoration, care and maintenance of items that have historical significance and that are to be retained after the cessation of mining or quarrying",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB001-A'!$P:$P,1,FALSE))),AND($B215=$B214,F214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-A'!$P:$P,1,FALSE))),AND($B215=$B214,G214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-B'!$P:$P,1,FALSE))),AND($B215=$B214,H214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-C'!$P:$P,1,FALSE))),AND($B215=$B214,I214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-D'!$P:$P,1,FALSE))),AND($B215=$B214,J214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-E'!$P:$P,1,FALSE))),AND($B215=$B214,K214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB002-F'!$P:$P,1,FALSE))),AND($B215=$B214,L214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB003-A'!$P:$P,1,FALSE))),AND($B215=$B214,M214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB003-B'!$P:$P,1,FALSE))),AND($B215=$B214,N214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB003-C'!$P:$P,1,FALSE))),AND($B215=$B214,O214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB003-D'!$P:$P,1,FALSE))),AND($B215=$B214,P214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB003-E'!$P:$P,1,FALSE))),AND($B215=$B214,Q214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB004-A'!$P:$P,1,FALSE))),AND($B215=$B214,R214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB004-B'!$P:$P,1,FALSE))),AND($B215=$B214,S214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB004-C'!$P:$P,1,FALSE))),AND($B215=$B214,T214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB004-D'!$P:$P,1,FALSE))),AND($B215=$B214,U214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB004-E'!$P:$P,1,FALSE))),AND($B215=$B214,V214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-A'!$P:$P,1,FALSE))),AND($B215=$B214,W214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-B'!$P:$P,1,FALSE))),AND($B215=$B214,X214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-C'!$P:$P,1,FALSE))),AND($B215=$B214,Y214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-D'!$P:$P,1,FALSE))),AND($B215=$B214,Z214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-E'!$P:$P,1,FALSE))),AND($B215=$B214,AA214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB005-F'!$P:$P,1,FALSE))),AND($B215=$B214,AB214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB006-A'!$P:$P,1,FALSE))),AND($B215=$B214,AC214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB006-B'!$P:$P,1,FALSE))),AND($B215=$B214,AD214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB007-A'!$P:$P,1,FALSE))),AND($B215=$B214,AE214=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A215,'WB007-B'!$P:$P,1,FALSE))),AND($B215=$B214,AF214=\"x\")),\"x\",\"\")","v":""},false]
["X213","Seal shafts (cross-sectional area > 9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground.",null,63587.88,"ea",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB001-A'!$P:$P,1,FALSE))),AND($B216=$B215,F215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-A'!$P:$P,1,FALSE))),AND($B216=$B215,G215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-B'!$P:$P,1,FALSE))),AND($B216=$B215,H215=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-C'!$P:$P,1,FALSE))),AND($B216=$B215,I215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-D'!$P:$P,1,FALSE))),AND($B216=$B215,J215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-E'!$P:$P,1,FALSE))),AND($B216=$B215,K215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB002-F'!$P:$P,1,FALSE))),AND($B216=$B215,L215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB003-A'!$P:$P,1,FALSE))),AND($B216=$B215,M215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB003-B'!$P:$P,1,FALSE))),AND($B216=$B215,N215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB003-C'!$P:$P,1,FALSE))),AND($B216=$B215,O215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB003-D'!$P:$P,1,FALSE))),AND($B216=$B215,P215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB003-E'!$P:$P,1,FALSE))),AND($B216=$B215,Q215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB004-A'!$P:$P,1,FALSE))),AND($B216=$B215,R215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB004-B'!$P:$P,1,FALSE))),AND($B216=$B215,S215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB004-C'!$P:$P,1,FALSE))),AND($B216=$B215,T215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB004-D'!$P:$P,1,FALSE))),AND($B216=$B215,U215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB004-E'!$P:$P,1,FALSE))),AND($B216=$B215,V215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-A'!$P:$P,1,FALSE))),AND($B216=$B215,W215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-B'!$P:$P,1,FALSE))),AND($B216=$B215,X215=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-C'!$P:$P,1,FALSE))),AND($B216=$B215,Y215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-D'!$P:$P,1,FALSE))),AND($B216=$B215,Z215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-E'!$P:$P,1,FALSE))),AND($B216=$B215,AA215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB005-F'!$P:$P,1,FALSE))),AND($B216=$B215,AB215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB006-A'!$P:$P,1,FALSE))),AND($B216=$B215,AC215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB006-B'!$P:$P,1,FALSE))),AND($B216=$B215,AD215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB007-A'!$P:$P,1,FALSE))),AND($B216=$B215,AE215=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A216,'WB007-B'!$P:$P,1,FALSE))),AND($B216=$B215,AF215=\"x\")),\"x\",\"\")","v":""},true]
["X214","Long term maintenance of Creek diversion - Channel constructed through insitu material",null,1855.80763588476,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB001-A'!$P:$P,1,FALSE))),AND($B217=$B216,F216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-A'!$P:$P,1,FALSE))),AND($B217=$B216,G216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-B'!$P:$P,1,FALSE))),AND($B217=$B216,H216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-C'!$P:$P,1,FALSE))),AND($B217=$B216,I216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-D'!$P:$P,1,FALSE))),AND($B217=$B216,J216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-E'!$P:$P,1,FALSE))),AND($B217=$B216,K216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB002-F'!$P:$P,1,FALSE))),AND($B217=$B216,L216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB003-A'!$P:$P,1,FALSE))),AND($B217=$B216,M216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB003-B'!$P:$P,1,FALSE))),AND($B217=$B216,N216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB003-C'!$P:$P,1,FALSE))),AND($B217=$B216,O216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB003-D'!$P:$P,1,FALSE))),AND($B217=$B216,P216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB003-E'!$P:$P,1,FALSE))),AND($B217=$B216,Q216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB004-A'!$P:$P,1,FALSE))),AND($B217=$B216,R216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB004-B'!$P:$P,1,FALSE))),AND($B217=$B216,S216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB004-C'!$P:$P,1,FALSE))),AND($B217=$B216,T216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB004-D'!$P:$P,1,FALSE))),AND($B217=$B216,U216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB004-E'!$P:$P,1,FALSE))),AND($B217=$B216,V216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-A'!$P:$P,1,FALSE))),AND($B217=$B216,W216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-B'!$P:$P,1,FALSE))),AND($B217=$B216,X216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-C'!$P:$P,1,FALSE))),AND($B217=$B216,Y216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-D'!$P:$P,1,FALSE))),AND($B217=$B216,Z216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-E'!$P:$P,1,FALSE))),AND($B217=$B216,AA216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB005-F'!$P:$P,1,FALSE))),AND($B217=$B216,AB216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB006-A'!$P:$P,1,FALSE))),AND($B217=$B216,AC216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB006-B'!$P:$P,1,FALSE))),AND($B217=$B216,AD216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB007-A'!$P:$P,1,FALSE))),AND($B217=$B216,AE216=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A217,'WB007-B'!$P:$P,1,FALSE))),AND($B217=$B216,AF216=\"x\")),\"x\",\"\")","v":""},false]
["X215","Long term maintenance of Creek diversion - Channel constructed through competent material",null,927.90381794237999,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB001-A'!$P:$P,1,FALSE))),AND($B218=$B217,F217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-A'!$P:$P,1,FALSE))),AND($B218=$B217,G217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-B'!$P:$P,1,FALSE))),AND($B218=$B217,H217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-C'!$P:$P,1,FALSE))),AND($B218=$B217,I217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-D'!$P:$P,1,FALSE))),AND($B218=$B217,J217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-E'!$P:$P,1,FALSE))),AND($B218=$B217,K217=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB002-F'!$P:$P,1,FALSE))),AND($B218=$B217,L217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB003-A'!$P:$P,1,FALSE))),AND($B218=$B217,M217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB003-B'!$P:$P,1,FALSE))),AND($B218=$B217,N217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB003-C'!$P:$P,1,FALSE))),AND($B218=$B217,O217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB003-D'!$P:$P,1,FALSE))),AND($B218=$B217,P217=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB003-E'!$P:$P,1,FALSE))),AND($B218=$B217,Q217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB004-A'!$P:$P,1,FALSE))),AND($B218=$B217,R217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB004-B'!$P:$P,1,FALSE))),AND($B218=$B217,S217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB004-C'!$P:$P,1,FALSE))),AND($B218=$B217,T217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB004-D'!$P:$P,1,FALSE))),AND($B218=$B217,U217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB004-E'!$P:$P,1,FALSE))),AND($B218=$B217,V217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-A'!$P:$P,1,FALSE))),AND($B218=$B217,W217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-B'!$P:$P,1,FALSE))),AND($B218=$B217,X217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-C'!$P:$P,1,FALSE))),AND($B218=$B217,Y217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-D'!$P:$P,1,FALSE))),AND($B218=$B217,Z217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-E'!$P:$P,1,FALSE))),AND($B218=$B217,AA217=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB005-F'!$P:$P,1,FALSE))),AND($B218=$B217,AB217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB006-A'!$P:$P,1,FALSE))),AND($B218=$B217,AC217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB006-B'!$P:$P,1,FALSE))),AND($B218=$B217,AD217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB007-A'!$P:$P,1,FALSE))),AND($B218=$B217,AE217=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A218,'WB007-B'!$P:$P,1,FALSE))),AND($B218=$B217,AF217=\"x\")),\"x\",\"\")","v":""},true]
["X216","Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB001-A'!$P:$P,1,FALSE))),AND($B219=$B218,F218=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-A'!$P:$P,1,FALSE))),AND($B219=$B218,G218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-B'!$P:$P,1,FALSE))),AND($B219=$B218,H218=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-C'!$P:$P,1,FALSE))),AND($B219=$B218,I218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-D'!$P:$P,1,FALSE))),AND($B219=$B218,J218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-E'!$P:$P,1,FALSE))),AND($B219=$B218,K218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB002-F'!$P:$P,1,FALSE))),AND($B219=$B218,L218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB003-A'!$P:$P,1,FALSE))),AND($B219=$B218,M218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB003-B'!$P:$P,1,FALSE))),AND($B219=$B218,N218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB003-C'!$P:$P,1,FALSE))),AND($B219=$B218,O218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB003-D'!$P:$P,1,FALSE))),AND($B219=$B218,P218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB003-E'!$P:$P,1,FALSE))),AND($B219=$B218,Q218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB004-A'!$P:$P,1,FALSE))),AND($B219=$B218,R218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB004-B'!$P:$P,1,FALSE))),AND($B219=$B218,S218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB004-C'!$P:$P,1,FALSE))),AND($B219=$B218,T218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB004-D'!$P:$P,1,FALSE))),AND($B219=$B218,U218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB004-E'!$P:$P,1,FALSE))),AND($B219=$B218,V218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-A'!$P:$P,1,FALSE))),AND($B219=$B218,W218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-B'!$P:$P,1,FALSE))),AND($B219=$B218,X218=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-C'!$P:$P,1,FALSE))),AND($B219=$B218,Y218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-D'!$P:$P,1,FALSE))),AND($B219=$B218,Z218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-E'!$P:$P,1,FALSE))),AND($B219=$B218,AA218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB005-F'!$P:$P,1,FALSE))),AND($B219=$B218,AB218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB006-A'!$P:$P,1,FALSE))),AND($B219=$B218,AC218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB006-B'!$P:$P,1,FALSE))),AND($B219=$B218,AD218=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB007-A'!$P:$P,1,FALSE))),AND($B219=$B218,AE218=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A219,'WB007-B'!$P:$P,1,FALSE))),AND($B219=$B218,AF218=\"x\")),\"x\",\"\")","v":""},true]
["X217","Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material","haul distance < =1km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB001-A'!$P:$P,1,FALSE))),AND($B220=$B219,F219=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-A'!$P:$P,1,FALSE))),AND($B220=$B219,G219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-B'!$P:$P,1,FALSE))),AND($B220=$B219,H219=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-C'!$P:$P,1,FALSE))),AND($B220=$B219,I219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-D'!$P:$P,1,FALSE))),AND($B220=$B219,J219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-E'!$P:$P,1,FALSE))),AND($B220=$B219,K219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB002-F'!$P:$P,1,FALSE))),AND($B220=$B219,L219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB003-A'!$P:$P,1,FALSE))),AND($B220=$B219,M219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB003-B'!$P:$P,1,FALSE))),AND($B220=$B219,N219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB003-C'!$P:$P,1,FALSE))),AND($B220=$B219,O219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB003-D'!$P:$P,1,FALSE))),AND($B220=$B219,P219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB003-E'!$P:$P,1,FALSE))),AND($B220=$B219,Q219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB004-A'!$P:$P,1,FALSE))),AND($B220=$B219,R219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB004-B'!$P:$P,1,FALSE))),AND($B220=$B219,S219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB004-C'!$P:$P,1,FALSE))),AND($B220=$B219,T219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB004-D'!$P:$P,1,FALSE))),AND($B220=$B219,U219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB004-E'!$P:$P,1,FALSE))),AND($B220=$B219,V219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-A'!$P:$P,1,FALSE))),AND($B220=$B219,W219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-B'!$P:$P,1,FALSE))),AND($B220=$B219,X219=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-C'!$P:$P,1,FALSE))),AND($B220=$B219,Y219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-D'!$P:$P,1,FALSE))),AND($B220=$B219,Z219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-E'!$P:$P,1,FALSE))),AND($B220=$B219,AA219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB005-F'!$P:$P,1,FALSE))),AND($B220=$B219,AB219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB006-A'!$P:$P,1,FALSE))),AND($B220=$B219,AC219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB006-B'!$P:$P,1,FALSE))),AND($B220=$B219,AD219=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB007-A'!$P:$P,1,FALSE))),AND($B220=$B219,AE219=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A220,'WB007-B'!$P:$P,1,FALSE))),AND($B220=$B219,AF219=\"x\")),\"x\",\"\")","v":""},true]
["X218","Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material","haul distance > 1km -2km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB001-A'!$P:$P,1,FALSE))),AND($B221=$B220,F220=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-A'!$P:$P,1,FALSE))),AND($B221=$B220,G220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-B'!$P:$P,1,FALSE))),AND($B221=$B220,H220=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-C'!$P:$P,1,FALSE))),AND($B221=$B220,I220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-D'!$P:$P,1,FALSE))),AND($B221=$B220,J220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-E'!$P:$P,1,FALSE))),AND($B221=$B220,K220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB002-F'!$P:$P,1,FALSE))),AND($B221=$B220,L220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB003-A'!$P:$P,1,FALSE))),AND($B221=$B220,M220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB003-B'!$P:$P,1,FALSE))),AND($B221=$B220,N220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB003-C'!$P:$P,1,FALSE))),AND($B221=$B220,O220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB003-D'!$P:$P,1,FALSE))),AND($B221=$B220,P220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB003-E'!$P:$P,1,FALSE))),AND($B221=$B220,Q220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB004-A'!$P:$P,1,FALSE))),AND($B221=$B220,R220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB004-B'!$P:$P,1,FALSE))),AND($B221=$B220,S220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB004-C'!$P:$P,1,FALSE))),AND($B221=$B220,T220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB004-D'!$P:$P,1,FALSE))),AND($B221=$B220,U220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB004-E'!$P:$P,1,FALSE))),AND($B221=$B220,V220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-A'!$P:$P,1,FALSE))),AND($B221=$B220,W220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-B'!$P:$P,1,FALSE))),AND($B221=$B220,X220=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-C'!$P:$P,1,FALSE))),AND($B221=$B220,Y220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-D'!$P:$P,1,FALSE))),AND($B221=$B220,Z220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-E'!$P:$P,1,FALSE))),AND($B221=$B220,AA220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB005-F'!$P:$P,1,FALSE))),AND($B221=$B220,AB220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB006-A'!$P:$P,1,FALSE))),AND($B221=$B220,AC220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB006-B'!$P:$P,1,FALSE))),AND($B221=$B220,AD220=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB007-A'!$P:$P,1,FALSE))),AND($B221=$B220,AE220=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A221,'WB007-B'!$P:$P,1,FALSE))),AND($B221=$B220,AF220=\"x\")),\"x\",\"\")","v":""},true]
["X219","Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material","haul distance > 2km-5km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB001-A'!$P:$P,1,FALSE))),AND($B222=$B221,F221=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-A'!$P:$P,1,FALSE))),AND($B222=$B221,G221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-B'!$P:$P,1,FALSE))),AND($B222=$B221,H221=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-C'!$P:$P,1,FALSE))),AND($B222=$B221,I221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-D'!$P:$P,1,FALSE))),AND($B222=$B221,J221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-E'!$P:$P,1,FALSE))),AND($B222=$B221,K221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB002-F'!$P:$P,1,FALSE))),AND($B222=$B221,L221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB003-A'!$P:$P,1,FALSE))),AND($B222=$B221,M221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB003-B'!$P:$P,1,FALSE))),AND($B222=$B221,N221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB003-C'!$P:$P,1,FALSE))),AND($B222=$B221,O221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB003-D'!$P:$P,1,FALSE))),AND($B222=$B221,P221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB003-E'!$P:$P,1,FALSE))),AND($B222=$B221,Q221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB004-A'!$P:$P,1,FALSE))),AND($B222=$B221,R221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB004-B'!$P:$P,1,FALSE))),AND($B222=$B221,S221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB004-C'!$P:$P,1,FALSE))),AND($B222=$B221,T221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB004-D'!$P:$P,1,FALSE))),AND($B222=$B221,U221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB004-E'!$P:$P,1,FALSE))),AND($B222=$B221,V221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-A'!$P:$P,1,FALSE))),AND($B222=$B221,W221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-B'!$P:$P,1,FALSE))),AND($B222=$B221,X221=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-C'!$P:$P,1,FALSE))),AND($B222=$B221,Y221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-D'!$P:$P,1,FALSE))),AND($B222=$B221,Z221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-E'!$P:$P,1,FALSE))),AND($B222=$B221,AA221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB005-F'!$P:$P,1,FALSE))),AND($B222=$B221,AB221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB006-A'!$P:$P,1,FALSE))),AND($B222=$B221,AC221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB006-B'!$P:$P,1,FALSE))),AND($B222=$B221,AD221=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB007-A'!$P:$P,1,FALSE))),AND($B222=$B221,AE221=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A222,'WB007-B'!$P:$P,1,FALSE))),AND($B222=$B221,AF221=\"x\")),\"x\",\"\")","v":""},true]
["X220","Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material","haul distance > 5km","Use 1st principles to build a rate","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB001-A'!$P:$P,1,FALSE))),AND($B223=$B222,F222=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-A'!$P:$P,1,FALSE))),AND($B223=$B222,G222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-B'!$P:$P,1,FALSE))),AND($B223=$B222,H222=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-C'!$P:$P,1,FALSE))),AND($B223=$B222,I222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-D'!$P:$P,1,FALSE))),AND($B223=$B222,J222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-E'!$P:$P,1,FALSE))),AND($B223=$B222,K222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB002-F'!$P:$P,1,FALSE))),AND($B223=$B222,L222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB003-A'!$P:$P,1,FALSE))),AND($B223=$B222,M222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB003-B'!$P:$P,1,FALSE))),AND($B223=$B222,N222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB003-C'!$P:$P,1,FALSE))),AND($B223=$B222,O222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB003-D'!$P:$P,1,FALSE))),AND($B223=$B222,P222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB003-E'!$P:$P,1,FALSE))),AND($B223=$B222,Q222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB004-A'!$P:$P,1,FALSE))),AND($B223=$B222,R222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB004-B'!$P:$P,1,FALSE))),AND($B223=$B222,S222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB004-C'!$P:$P,1,FALSE))),AND($B223=$B222,T222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB004-D'!$P:$P,1,FALSE))),AND($B223=$B222,U222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB004-E'!$P:$P,1,FALSE))),AND($B223=$B222,V222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-A'!$P:$P,1,FALSE))),AND($B223=$B222,W222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-B'!$P:$P,1,FALSE))),AND($B223=$B222,X222=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-C'!$P:$P,1,FALSE))),AND($B223=$B222,Y222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-D'!$P:$P,1,FALSE))),AND($B223=$B222,Z222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-E'!$P:$P,1,FALSE))),AND($B223=$B222,AA222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB005-F'!$P:$P,1,FALSE))),AND($B223=$B222,AB222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB006-A'!$P:$P,1,FALSE))),AND($B223=$B222,AC222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB006-B'!$P:$P,1,FALSE))),AND($B223=$B222,AD222=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB007-A'!$P:$P,1,FALSE))),AND($B223=$B222,AE222=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A223,'WB007-B'!$P:$P,1,FALSE))),AND($B223=$B222,AF222=\"x\")),\"x\",\"\")","v":""},true]
["X221","Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB001-A'!$P:$P,1,FALSE))),AND($B224=$B223,F223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-A'!$P:$P,1,FALSE))),AND($B224=$B223,G223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-B'!$P:$P,1,FALSE))),AND($B224=$B223,H223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-C'!$P:$P,1,FALSE))),AND($B224=$B223,I223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-D'!$P:$P,1,FALSE))),AND($B224=$B223,J223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-E'!$P:$P,1,FALSE))),AND($B224=$B223,K223=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB002-F'!$P:$P,1,FALSE))),AND($B224=$B223,L223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB003-A'!$P:$P,1,FALSE))),AND($B224=$B223,M223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB003-B'!$P:$P,1,FALSE))),AND($B224=$B223,N223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB003-C'!$P:$P,1,FALSE))),AND($B224=$B223,O223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB003-D'!$P:$P,1,FALSE))),AND($B224=$B223,P223=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB003-E'!$P:$P,1,FALSE))),AND($B224=$B223,Q223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB004-A'!$P:$P,1,FALSE))),AND($B224=$B223,R223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB004-B'!$P:$P,1,FALSE))),AND($B224=$B223,S223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB004-C'!$P:$P,1,FALSE))),AND($B224=$B223,T223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB004-D'!$P:$P,1,FALSE))),AND($B224=$B223,U223=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB004-E'!$P:$P,1,FALSE))),AND($B224=$B223,V223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-A'!$P:$P,1,FALSE))),AND($B224=$B223,W223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-B'!$P:$P,1,FALSE))),AND($B224=$B223,X223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-C'!$P:$P,1,FALSE))),AND($B224=$B223,Y223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-D'!$P:$P,1,FALSE))),AND($B224=$B223,Z223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-E'!$P:$P,1,FALSE))),AND($B224=$B223,AA223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB005-F'!$P:$P,1,FALSE))),AND($B224=$B223,AB223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB006-A'!$P:$P,1,FALSE))),AND($B224=$B223,AC223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB006-B'!$P:$P,1,FALSE))),AND($B224=$B223,AD223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB007-A'!$P:$P,1,FALSE))),AND($B224=$B223,AE223=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A224,'WB007-B'!$P:$P,1,FALSE))),AND($B224=$B223,AF223=\"x\")),\"x\",\"\")","v":""},true]
["X222","Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance < =50m",1.3139118062064101,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB001-A'!$P:$P,1,FALSE))),AND($B225=$B224,F224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-A'!$P:$P,1,FALSE))),AND($B225=$B224,G224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-B'!$P:$P,1,FALSE))),AND($B225=$B224,H224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-C'!$P:$P,1,FALSE))),AND($B225=$B224,I224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-D'!$P:$P,1,FALSE))),AND($B225=$B224,J224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-E'!$P:$P,1,FALSE))),AND($B225=$B224,K224=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB002-F'!$P:$P,1,FALSE))),AND($B225=$B224,L224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB003-A'!$P:$P,1,FALSE))),AND($B225=$B224,M224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB003-B'!$P:$P,1,FALSE))),AND($B225=$B224,N224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB003-C'!$P:$P,1,FALSE))),AND($B225=$B224,O224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB003-D'!$P:$P,1,FALSE))),AND($B225=$B224,P224=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB003-E'!$P:$P,1,FALSE))),AND($B225=$B224,Q224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB004-A'!$P:$P,1,FALSE))),AND($B225=$B224,R224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB004-B'!$P:$P,1,FALSE))),AND($B225=$B224,S224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB004-C'!$P:$P,1,FALSE))),AND($B225=$B224,T224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB004-D'!$P:$P,1,FALSE))),AND($B225=$B224,U224=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB004-E'!$P:$P,1,FALSE))),AND($B225=$B224,V224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-A'!$P:$P,1,FALSE))),AND($B225=$B224,W224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-B'!$P:$P,1,FALSE))),AND($B225=$B224,X224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-C'!$P:$P,1,FALSE))),AND($B225=$B224,Y224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-D'!$P:$P,1,FALSE))),AND($B225=$B224,Z224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-E'!$P:$P,1,FALSE))),AND($B225=$B224,AA224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB005-F'!$P:$P,1,FALSE))),AND($B225=$B224,AB224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB006-A'!$P:$P,1,FALSE))),AND($B225=$B224,AC224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB006-B'!$P:$P,1,FALSE))),AND($B225=$B224,AD224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB007-A'!$P:$P,1,FALSE))),AND($B225=$B224,AE224=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A225,'WB007-B'!$P:$P,1,FALSE))),AND($B225=$B224,AF224=\"x\")),\"x\",\"\")","v":""},true]
["X223","Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance > 50-100m",1.6788873079304123,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB001-A'!$P:$P,1,FALSE))),AND($B226=$B225,F225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-A'!$P:$P,1,FALSE))),AND($B226=$B225,G225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-B'!$P:$P,1,FALSE))),AND($B226=$B225,H225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-C'!$P:$P,1,FALSE))),AND($B226=$B225,I225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-D'!$P:$P,1,FALSE))),AND($B226=$B225,J225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-E'!$P:$P,1,FALSE))),AND($B226=$B225,K225=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB002-F'!$P:$P,1,FALSE))),AND($B226=$B225,L225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB003-A'!$P:$P,1,FALSE))),AND($B226=$B225,M225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB003-B'!$P:$P,1,FALSE))),AND($B226=$B225,N225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB003-C'!$P:$P,1,FALSE))),AND($B226=$B225,O225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB003-D'!$P:$P,1,FALSE))),AND($B226=$B225,P225=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB003-E'!$P:$P,1,FALSE))),AND($B226=$B225,Q225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB004-A'!$P:$P,1,FALSE))),AND($B226=$B225,R225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB004-B'!$P:$P,1,FALSE))),AND($B226=$B225,S225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB004-C'!$P:$P,1,FALSE))),AND($B226=$B225,T225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB004-D'!$P:$P,1,FALSE))),AND($B226=$B225,U225=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB004-E'!$P:$P,1,FALSE))),AND($B226=$B225,V225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-A'!$P:$P,1,FALSE))),AND($B226=$B225,W225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-B'!$P:$P,1,FALSE))),AND($B226=$B225,X225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-C'!$P:$P,1,FALSE))),AND($B226=$B225,Y225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-D'!$P:$P,1,FALSE))),AND($B226=$B225,Z225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-E'!$P:$P,1,FALSE))),AND($B226=$B225,AA225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB005-F'!$P:$P,1,FALSE))),AND($B226=$B225,AB225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB006-A'!$P:$P,1,FALSE))),AND($B226=$B225,AC225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB006-B'!$P:$P,1,FALSE))),AND($B226=$B225,AD225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB007-A'!$P:$P,1,FALSE))),AND($B226=$B225,AE225=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A226,'WB007-B'!$P:$P,1,FALSE))),AND($B226=$B225,AF225=\"x\")),\"x\",\"\")","v":""},true]
["X224","Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB001-A'!$P:$P,1,FALSE))),AND($B227=$B226,F226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-A'!$P:$P,1,FALSE))),AND($B227=$B226,G226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-B'!$P:$P,1,FALSE))),AND($B227=$B226,H226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-C'!$P:$P,1,FALSE))),AND($B227=$B226,I226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-D'!$P:$P,1,FALSE))),AND($B227=$B226,J226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-E'!$P:$P,1,FALSE))),AND($B227=$B226,K226=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB002-F'!$P:$P,1,FALSE))),AND($B227=$B226,L226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB003-A'!$P:$P,1,FALSE))),AND($B227=$B226,M226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB003-B'!$P:$P,1,FALSE))),AND($B227=$B226,N226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB003-C'!$P:$P,1,FALSE))),AND($B227=$B226,O226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB003-D'!$P:$P,1,FALSE))),AND($B227=$B226,P226=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB003-E'!$P:$P,1,FALSE))),AND($B227=$B226,Q226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB004-A'!$P:$P,1,FALSE))),AND($B227=$B226,R226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB004-B'!$P:$P,1,FALSE))),AND($B227=$B226,S226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB004-C'!$P:$P,1,FALSE))),AND($B227=$B226,T226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB004-D'!$P:$P,1,FALSE))),AND($B227=$B226,U226=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB004-E'!$P:$P,1,FALSE))),AND($B227=$B226,V226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-A'!$P:$P,1,FALSE))),AND($B227=$B226,W226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-B'!$P:$P,1,FALSE))),AND($B227=$B226,X226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-C'!$P:$P,1,FALSE))),AND($B227=$B226,Y226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-D'!$P:$P,1,FALSE))),AND($B227=$B226,Z226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-E'!$P:$P,1,FALSE))),AND($B227=$B226,AA226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB005-F'!$P:$P,1,FALSE))),AND($B227=$B226,AB226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB006-A'!$P:$P,1,FALSE))),AND($B227=$B226,AC226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB006-B'!$P:$P,1,FALSE))),AND($B227=$B226,AD226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB007-A'!$P:$P,1,FALSE))),AND($B227=$B226,AE226=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A227,'WB007-B'!$P:$P,1,FALSE))),AND($B227=$B226,AF226=\"x\")),\"x\",\"\")","v":""},true]
["X225","Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance < =50m",1.8978726089648146,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB001-A'!$P:$P,1,FALSE))),AND($B228=$B227,F227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-A'!$P:$P,1,FALSE))),AND($B228=$B227,G227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-B'!$P:$P,1,FALSE))),AND($B228=$B227,H227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-C'!$P:$P,1,FALSE))),AND($B228=$B227,I227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-D'!$P:$P,1,FALSE))),AND($B228=$B227,J227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-E'!$P:$P,1,FALSE))),AND($B228=$B227,K227=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB002-F'!$P:$P,1,FALSE))),AND($B228=$B227,L227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB003-A'!$P:$P,1,FALSE))),AND($B228=$B227,M227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB003-B'!$P:$P,1,FALSE))),AND($B228=$B227,N227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB003-C'!$P:$P,1,FALSE))),AND($B228=$B227,O227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB003-D'!$P:$P,1,FALSE))),AND($B228=$B227,P227=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB003-E'!$P:$P,1,FALSE))),AND($B228=$B227,Q227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB004-A'!$P:$P,1,FALSE))),AND($B228=$B227,R227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB004-B'!$P:$P,1,FALSE))),AND($B228=$B227,S227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB004-C'!$P:$P,1,FALSE))),AND($B228=$B227,T227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB004-D'!$P:$P,1,FALSE))),AND($B228=$B227,U227=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB004-E'!$P:$P,1,FALSE))),AND($B228=$B227,V227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-A'!$P:$P,1,FALSE))),AND($B228=$B227,W227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-B'!$P:$P,1,FALSE))),AND($B228=$B227,X227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-C'!$P:$P,1,FALSE))),AND($B228=$B227,Y227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-D'!$P:$P,1,FALSE))),AND($B228=$B227,Z227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-E'!$P:$P,1,FALSE))),AND($B228=$B227,AA227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB005-F'!$P:$P,1,FALSE))),AND($B228=$B227,AB227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB006-A'!$P:$P,1,FALSE))),AND($B228=$B227,AC227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB006-B'!$P:$P,1,FALSE))),AND($B228=$B227,AD227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB007-A'!$P:$P,1,FALSE))),AND($B228=$B227,AE227=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A228,'WB007-B'!$P:$P,1,FALSE))),AND($B228=$B227,AF227=\"x\")),\"x\",\"\")","v":""},true]
["X226","Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance > 50-100m",2.2628481106888172,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB001-A'!$P:$P,1,FALSE))),AND($B229=$B228,F228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-A'!$P:$P,1,FALSE))),AND($B229=$B228,G228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-B'!$P:$P,1,FALSE))),AND($B229=$B228,H228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-C'!$P:$P,1,FALSE))),AND($B229=$B228,I228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-D'!$P:$P,1,FALSE))),AND($B229=$B228,J228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-E'!$P:$P,1,FALSE))),AND($B229=$B228,K228=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB002-F'!$P:$P,1,FALSE))),AND($B229=$B228,L228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB003-A'!$P:$P,1,FALSE))),AND($B229=$B228,M228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB003-B'!$P:$P,1,FALSE))),AND($B229=$B228,N228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB003-C'!$P:$P,1,FALSE))),AND($B229=$B228,O228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB003-D'!$P:$P,1,FALSE))),AND($B229=$B228,P228=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB003-E'!$P:$P,1,FALSE))),AND($B229=$B228,Q228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB004-A'!$P:$P,1,FALSE))),AND($B229=$B228,R228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB004-B'!$P:$P,1,FALSE))),AND($B229=$B228,S228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB004-C'!$P:$P,1,FALSE))),AND($B229=$B228,T228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB004-D'!$P:$P,1,FALSE))),AND($B229=$B228,U228=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB004-E'!$P:$P,1,FALSE))),AND($B229=$B228,V228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-A'!$P:$P,1,FALSE))),AND($B229=$B228,W228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-B'!$P:$P,1,FALSE))),AND($B229=$B228,X228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-C'!$P:$P,1,FALSE))),AND($B229=$B228,Y228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-D'!$P:$P,1,FALSE))),AND($B229=$B228,Z228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-E'!$P:$P,1,FALSE))),AND($B229=$B228,AA228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB005-F'!$P:$P,1,FALSE))),AND($B229=$B228,AB228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB006-A'!$P:$P,1,FALSE))),AND($B229=$B228,AC228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB006-B'!$P:$P,1,FALSE))),AND($B229=$B228,AD228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB007-A'!$P:$P,1,FALSE))),AND($B229=$B228,AE228=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A229,'WB007-B'!$P:$P,1,FALSE))),AND($B229=$B228,AF228=\"x\")),\"x\",\"\")","v":""},true]
["X227","Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB001-A'!$P:$P,1,FALSE))),AND($B230=$B229,F229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-A'!$P:$P,1,FALSE))),AND($B230=$B229,G229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-B'!$P:$P,1,FALSE))),AND($B230=$B229,H229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-C'!$P:$P,1,FALSE))),AND($B230=$B229,I229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-D'!$P:$P,1,FALSE))),AND($B230=$B229,J229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-E'!$P:$P,1,FALSE))),AND($B230=$B229,K229=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB002-F'!$P:$P,1,FALSE))),AND($B230=$B229,L229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB003-A'!$P:$P,1,FALSE))),AND($B230=$B229,M229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB003-B'!$P:$P,1,FALSE))),AND($B230=$B229,N229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB003-C'!$P:$P,1,FALSE))),AND($B230=$B229,O229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB003-D'!$P:$P,1,FALSE))),AND($B230=$B229,P229=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB003-E'!$P:$P,1,FALSE))),AND($B230=$B229,Q229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB004-A'!$P:$P,1,FALSE))),AND($B230=$B229,R229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB004-B'!$P:$P,1,FALSE))),AND($B230=$B229,S229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB004-C'!$P:$P,1,FALSE))),AND($B230=$B229,T229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB004-D'!$P:$P,1,FALSE))),AND($B230=$B229,U229=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB004-E'!$P:$P,1,FALSE))),AND($B230=$B229,V229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-A'!$P:$P,1,FALSE))),AND($B230=$B229,W229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-B'!$P:$P,1,FALSE))),AND($B230=$B229,X229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-C'!$P:$P,1,FALSE))),AND($B230=$B229,Y229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-D'!$P:$P,1,FALSE))),AND($B230=$B229,Z229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-E'!$P:$P,1,FALSE))),AND($B230=$B229,AA229=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB005-F'!$P:$P,1,FALSE))),AND($B230=$B229,AB229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB006-A'!$P:$P,1,FALSE))),AND($B230=$B229,AC229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB006-B'!$P:$P,1,FALSE))),AND($B230=$B229,AD229=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB007-A'!$P:$P,1,FALSE))),AND($B230=$B229,AE229=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A230,'WB007-B'!$P:$P,1,FALSE))),AND($B230=$B229,AF229=\"x\")),\"x\",\"\")","v":""},true]
["X228","Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance < =50m",2.408838311378418,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB001-A'!$P:$P,1,FALSE))),AND($B231=$B230,F230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-A'!$P:$P,1,FALSE))),AND($B231=$B230,G230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-B'!$P:$P,1,FALSE))),AND($B231=$B230,H230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-C'!$P:$P,1,FALSE))),AND($B231=$B230,I230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-D'!$P:$P,1,FALSE))),AND($B231=$B230,J230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-E'!$P:$P,1,FALSE))),AND($B231=$B230,K230=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB002-F'!$P:$P,1,FALSE))),AND($B231=$B230,L230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB003-A'!$P:$P,1,FALSE))),AND($B231=$B230,M230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB003-B'!$P:$P,1,FALSE))),AND($B231=$B230,N230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB003-C'!$P:$P,1,FALSE))),AND($B231=$B230,O230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB003-D'!$P:$P,1,FALSE))),AND($B231=$B230,P230=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB003-E'!$P:$P,1,FALSE))),AND($B231=$B230,Q230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB004-A'!$P:$P,1,FALSE))),AND($B231=$B230,R230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB004-B'!$P:$P,1,FALSE))),AND($B231=$B230,S230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB004-C'!$P:$P,1,FALSE))),AND($B231=$B230,T230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB004-D'!$P:$P,1,FALSE))),AND($B231=$B230,U230=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB004-E'!$P:$P,1,FALSE))),AND($B231=$B230,V230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-A'!$P:$P,1,FALSE))),AND($B231=$B230,W230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-B'!$P:$P,1,FALSE))),AND($B231=$B230,X230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-C'!$P:$P,1,FALSE))),AND($B231=$B230,Y230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-D'!$P:$P,1,FALSE))),AND($B231=$B230,Z230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-E'!$P:$P,1,FALSE))),AND($B231=$B230,AA230=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB005-F'!$P:$P,1,FALSE))),AND($B231=$B230,AB230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB006-A'!$P:$P,1,FALSE))),AND($B231=$B230,AC230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB006-B'!$P:$P,1,FALSE))),AND($B231=$B230,AD230=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB007-A'!$P:$P,1,FALSE))),AND($B231=$B230,AE230=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A231,'WB007-B'!$P:$P,1,FALSE))),AND($B231=$B230,AF230=\"x\")),\"x\",\"\")","v":""},true]
["X229","Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)","push distance > 50-100m",2.8468089134472216,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB001-A'!$P:$P,1,FALSE))),AND($B232=$B231,F231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-A'!$P:$P,1,FALSE))),AND($B232=$B231,G231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-B'!$P:$P,1,FALSE))),AND($B232=$B231,H231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-C'!$P:$P,1,FALSE))),AND($B232=$B231,I231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-D'!$P:$P,1,FALSE))),AND($B232=$B231,J231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-E'!$P:$P,1,FALSE))),AND($B232=$B231,K231=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB002-F'!$P:$P,1,FALSE))),AND($B232=$B231,L231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB003-A'!$P:$P,1,FALSE))),AND($B232=$B231,M231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB003-B'!$P:$P,1,FALSE))),AND($B232=$B231,N231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB003-C'!$P:$P,1,FALSE))),AND($B232=$B231,O231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB003-D'!$P:$P,1,FALSE))),AND($B232=$B231,P231=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB003-E'!$P:$P,1,FALSE))),AND($B232=$B231,Q231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB004-A'!$P:$P,1,FALSE))),AND($B232=$B231,R231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB004-B'!$P:$P,1,FALSE))),AND($B232=$B231,S231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB004-C'!$P:$P,1,FALSE))),AND($B232=$B231,T231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB004-D'!$P:$P,1,FALSE))),AND($B232=$B231,U231=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB004-E'!$P:$P,1,FALSE))),AND($B232=$B231,V231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-A'!$P:$P,1,FALSE))),AND($B232=$B231,W231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-B'!$P:$P,1,FALSE))),AND($B232=$B231,X231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-C'!$P:$P,1,FALSE))),AND($B232=$B231,Y231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-D'!$P:$P,1,FALSE))),AND($B232=$B231,Z231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-E'!$P:$P,1,FALSE))),AND($B232=$B231,AA231=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB005-F'!$P:$P,1,FALSE))),AND($B232=$B231,AB231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB006-A'!$P:$P,1,FALSE))),AND($B232=$B231,AC231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB006-B'!$P:$P,1,FALSE))),AND($B232=$B231,AD231=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB007-A'!$P:$P,1,FALSE))),AND($B232=$B231,AE231=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A232,'WB007-B'!$P:$P,1,FALSE))),AND($B232=$B231,AF231=\"x\")),\"x\",\"\")","v":""},true]
["X230","Rip hardstand areas",null,729.95100344800562,"Ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB001-A'!$P:$P,1,FALSE))),AND($B233=$B232,F232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-A'!$P:$P,1,FALSE))),AND($B233=$B232,G232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-B'!$P:$P,1,FALSE))),AND($B233=$B232,H232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-C'!$P:$P,1,FALSE))),AND($B233=$B232,I232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-D'!$P:$P,1,FALSE))),AND($B233=$B232,J232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-E'!$P:$P,1,FALSE))),AND($B233=$B232,K232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB002-F'!$P:$P,1,FALSE))),AND($B233=$B232,L232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB003-A'!$P:$P,1,FALSE))),AND($B233=$B232,M232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB003-B'!$P:$P,1,FALSE))),AND($B233=$B232,N232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB003-C'!$P:$P,1,FALSE))),AND($B233=$B232,O232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB003-D'!$P:$P,1,FALSE))),AND($B233=$B232,P232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB003-E'!$P:$P,1,FALSE))),AND($B233=$B232,Q232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB004-A'!$P:$P,1,FALSE))),AND($B233=$B232,R232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB004-B'!$P:$P,1,FALSE))),AND($B233=$B232,S232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB004-C'!$P:$P,1,FALSE))),AND($B233=$B232,T232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB004-D'!$P:$P,1,FALSE))),AND($B233=$B232,U232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB004-E'!$P:$P,1,FALSE))),AND($B233=$B232,V232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-A'!$P:$P,1,FALSE))),AND($B233=$B232,W232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-B'!$P:$P,1,FALSE))),AND($B233=$B232,X232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-C'!$P:$P,1,FALSE))),AND($B233=$B232,Y232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-D'!$P:$P,1,FALSE))),AND($B233=$B232,Z232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-E'!$P:$P,1,FALSE))),AND($B233=$B232,AA232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB005-F'!$P:$P,1,FALSE))),AND($B233=$B232,AB232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB006-A'!$P:$P,1,FALSE))),AND($B233=$B232,AC232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB006-B'!$P:$P,1,FALSE))),AND($B233=$B232,AD232=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB007-A'!$P:$P,1,FALSE))),AND($B233=$B232,AE232=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A233,'WB007-B'!$P:$P,1,FALSE))),AND($B233=$B232,AF232=\"x\")),\"x\",\"\")","v":""},true]
["X231","Construction of an access and egress ramp in the voids that will be left post mine closure.",null,"Remove activity","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB001-A'!$P:$P,1,FALSE))),AND($B234=$B233,F233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-A'!$P:$P,1,FALSE))),AND($B234=$B233,G233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-B'!$P:$P,1,FALSE))),AND($B234=$B233,H233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-C'!$P:$P,1,FALSE))),AND($B234=$B233,I233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-D'!$P:$P,1,FALSE))),AND($B234=$B233,J233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-E'!$P:$P,1,FALSE))),AND($B234=$B233,K233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB002-F'!$P:$P,1,FALSE))),AND($B234=$B233,L233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB003-A'!$P:$P,1,FALSE))),AND($B234=$B233,M233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB003-B'!$P:$P,1,FALSE))),AND($B234=$B233,N233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB003-C'!$P:$P,1,FALSE))),AND($B234=$B233,O233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB003-D'!$P:$P,1,FALSE))),AND($B234=$B233,P233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB003-E'!$P:$P,1,FALSE))),AND($B234=$B233,Q233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB004-A'!$P:$P,1,FALSE))),AND($B234=$B233,R233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB004-B'!$P:$P,1,FALSE))),AND($B234=$B233,S233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB004-C'!$P:$P,1,FALSE))),AND($B234=$B233,T233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB004-D'!$P:$P,1,FALSE))),AND($B234=$B233,U233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB004-E'!$P:$P,1,FALSE))),AND($B234=$B233,V233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-A'!$P:$P,1,FALSE))),AND($B234=$B233,W233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-B'!$P:$P,1,FALSE))),AND($B234=$B233,X233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-C'!$P:$P,1,FALSE))),AND($B234=$B233,Y233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-D'!$P:$P,1,FALSE))),AND($B234=$B233,Z233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-E'!$P:$P,1,FALSE))),AND($B234=$B233,AA233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB005-F'!$P:$P,1,FALSE))),AND($B234=$B233,AB233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB006-A'!$P:$P,1,FALSE))),AND($B234=$B233,AC233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB006-B'!$P:$P,1,FALSE))),AND($B234=$B233,AD233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB007-A'!$P:$P,1,FALSE))),AND($B234=$B233,AE233=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A234,'WB007-B'!$P:$P,1,FALSE))),AND($B234=$B233,AF233=\"x\")),\"x\",\"\")","v":""},false]
["X232","Construction of an access and egress ramp in the voids that will be left post mine closure.","push distance < =50m","Remove activity","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB001-A'!$P:$P,1,FALSE))),AND($B235=$B234,F234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-A'!$P:$P,1,FALSE))),AND($B235=$B234,G234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-B'!$P:$P,1,FALSE))),AND($B235=$B234,H234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-C'!$P:$P,1,FALSE))),AND($B235=$B234,I234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-D'!$P:$P,1,FALSE))),AND($B235=$B234,J234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-E'!$P:$P,1,FALSE))),AND($B235=$B234,K234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB002-F'!$P:$P,1,FALSE))),AND($B235=$B234,L234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB003-A'!$P:$P,1,FALSE))),AND($B235=$B234,M234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB003-B'!$P:$P,1,FALSE))),AND($B235=$B234,N234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB003-C'!$P:$P,1,FALSE))),AND($B235=$B234,O234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB003-D'!$P:$P,1,FALSE))),AND($B235=$B234,P234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB003-E'!$P:$P,1,FALSE))),AND($B235=$B234,Q234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB004-A'!$P:$P,1,FALSE))),AND($B235=$B234,R234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB004-B'!$P:$P,1,FALSE))),AND($B235=$B234,S234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB004-C'!$P:$P,1,FALSE))),AND($B235=$B234,T234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB004-D'!$P:$P,1,FALSE))),AND($B235=$B234,U234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB004-E'!$P:$P,1,FALSE))),AND($B235=$B234,V234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-A'!$P:$P,1,FALSE))),AND($B235=$B234,W234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-B'!$P:$P,1,FALSE))),AND($B235=$B234,X234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-C'!$P:$P,1,FALSE))),AND($B235=$B234,Y234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-D'!$P:$P,1,FALSE))),AND($B235=$B234,Z234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-E'!$P:$P,1,FALSE))),AND($B235=$B234,AA234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB005-F'!$P:$P,1,FALSE))),AND($B235=$B234,AB234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB006-A'!$P:$P,1,FALSE))),AND($B235=$B234,AC234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB006-B'!$P:$P,1,FALSE))),AND($B235=$B234,AD234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB007-A'!$P:$P,1,FALSE))),AND($B235=$B234,AE234=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A235,'WB007-B'!$P:$P,1,FALSE))),AND($B235=$B234,AF234=\"x\")),\"x\",\"\")","v":""},false]
["X233","Construction of an access and egress ramp in the voids that will be left post mine closure.","push distance > 50-100m","Remove activity","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB001-A'!$P:$P,1,FALSE))),AND($B236=$B235,F235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-A'!$P:$P,1,FALSE))),AND($B236=$B235,G235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-B'!$P:$P,1,FALSE))),AND($B236=$B235,H235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-C'!$P:$P,1,FALSE))),AND($B236=$B235,I235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-D'!$P:$P,1,FALSE))),AND($B236=$B235,J235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-E'!$P:$P,1,FALSE))),AND($B236=$B235,K235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB002-F'!$P:$P,1,FALSE))),AND($B236=$B235,L235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB003-A'!$P:$P,1,FALSE))),AND($B236=$B235,M235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB003-B'!$P:$P,1,FALSE))),AND($B236=$B235,N235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB003-C'!$P:$P,1,FALSE))),AND($B236=$B235,O235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB003-D'!$P:$P,1,FALSE))),AND($B236=$B235,P235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB003-E'!$P:$P,1,FALSE))),AND($B236=$B235,Q235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB004-A'!$P:$P,1,FALSE))),AND($B236=$B235,R235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB004-B'!$P:$P,1,FALSE))),AND($B236=$B235,S235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB004-C'!$P:$P,1,FALSE))),AND($B236=$B235,T235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB004-D'!$P:$P,1,FALSE))),AND($B236=$B235,U235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB004-E'!$P:$P,1,FALSE))),AND($B236=$B235,V235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-A'!$P:$P,1,FALSE))),AND($B236=$B235,W235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-B'!$P:$P,1,FALSE))),AND($B236=$B235,X235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-C'!$P:$P,1,FALSE))),AND($B236=$B235,Y235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-D'!$P:$P,1,FALSE))),AND($B236=$B235,Z235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-E'!$P:$P,1,FALSE))),AND($B236=$B235,AA235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB005-F'!$P:$P,1,FALSE))),AND($B236=$B235,AB235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB006-A'!$P:$P,1,FALSE))),AND($B236=$B235,AC235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB006-B'!$P:$P,1,FALSE))),AND($B236=$B235,AD235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB007-A'!$P:$P,1,FALSE))),AND($B236=$B235,AE235=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A236,'WB007-B'!$P:$P,1,FALSE))),AND($B236=$B235,AF235=\"x\")),\"x\",\"\")","v":""},false]
["X234","Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) ",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB001-A'!$P:$P,1,FALSE))),AND($B237=$B236,F236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-A'!$P:$P,1,FALSE))),AND($B237=$B236,G236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-B'!$P:$P,1,FALSE))),AND($B237=$B236,H236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-C'!$P:$P,1,FALSE))),AND($B237=$B236,I236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-D'!$P:$P,1,FALSE))),AND($B237=$B236,J236=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-E'!$P:$P,1,FALSE))),AND($B237=$B236,K236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB002-F'!$P:$P,1,FALSE))),AND($B237=$B236,L236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB003-A'!$P:$P,1,FALSE))),AND($B237=$B236,M236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB003-B'!$P:$P,1,FALSE))),AND($B237=$B236,N236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB003-C'!$P:$P,1,FALSE))),AND($B237=$B236,O236=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB003-D'!$P:$P,1,FALSE))),AND($B237=$B236,P236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB003-E'!$P:$P,1,FALSE))),AND($B237=$B236,Q236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB004-A'!$P:$P,1,FALSE))),AND($B237=$B236,R236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB004-B'!$P:$P,1,FALSE))),AND($B237=$B236,S236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB004-C'!$P:$P,1,FALSE))),AND($B237=$B236,T236=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB004-D'!$P:$P,1,FALSE))),AND($B237=$B236,U236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB004-E'!$P:$P,1,FALSE))),AND($B237=$B236,V236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-A'!$P:$P,1,FALSE))),AND($B237=$B236,W236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-B'!$P:$P,1,FALSE))),AND($B237=$B236,X236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-C'!$P:$P,1,FALSE))),AND($B237=$B236,Y236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-D'!$P:$P,1,FALSE))),AND($B237=$B236,Z236=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-E'!$P:$P,1,FALSE))),AND($B237=$B236,AA236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB005-F'!$P:$P,1,FALSE))),AND($B237=$B236,AB236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB006-A'!$P:$P,1,FALSE))),AND($B237=$B236,AC236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB006-B'!$P:$P,1,FALSE))),AND($B237=$B236,AD236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB007-A'!$P:$P,1,FALSE))),AND($B237=$B236,AE236=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A237,'WB007-B'!$P:$P,1,FALSE))),AND($B237=$B236,AF236=\"x\")),\"x\",\"\")","v":""},true]
["X235","Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) ","haul distance < =1km",3.3577746158608246,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB001-A'!$P:$P,1,FALSE))),AND($B238=$B237,F237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-A'!$P:$P,1,FALSE))),AND($B238=$B237,G237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-B'!$P:$P,1,FALSE))),AND($B238=$B237,H237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-C'!$P:$P,1,FALSE))),AND($B238=$B237,I237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-D'!$P:$P,1,FALSE))),AND($B238=$B237,J237=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-E'!$P:$P,1,FALSE))),AND($B238=$B237,K237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB002-F'!$P:$P,1,FALSE))),AND($B238=$B237,L237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB003-A'!$P:$P,1,FALSE))),AND($B238=$B237,M237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB003-B'!$P:$P,1,FALSE))),AND($B238=$B237,N237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB003-C'!$P:$P,1,FALSE))),AND($B238=$B237,O237=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB003-D'!$P:$P,1,FALSE))),AND($B238=$B237,P237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB003-E'!$P:$P,1,FALSE))),AND($B238=$B237,Q237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB004-A'!$P:$P,1,FALSE))),AND($B238=$B237,R237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB004-B'!$P:$P,1,FALSE))),AND($B238=$B237,S237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB004-C'!$P:$P,1,FALSE))),AND($B238=$B237,T237=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB004-D'!$P:$P,1,FALSE))),AND($B238=$B237,U237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB004-E'!$P:$P,1,FALSE))),AND($B238=$B237,V237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-A'!$P:$P,1,FALSE))),AND($B238=$B237,W237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-B'!$P:$P,1,FALSE))),AND($B238=$B237,X237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-C'!$P:$P,1,FALSE))),AND($B238=$B237,Y237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-D'!$P:$P,1,FALSE))),AND($B238=$B237,Z237=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-E'!$P:$P,1,FALSE))),AND($B238=$B237,AA237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB005-F'!$P:$P,1,FALSE))),AND($B238=$B237,AB237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB006-A'!$P:$P,1,FALSE))),AND($B238=$B237,AC237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB006-B'!$P:$P,1,FALSE))),AND($B238=$B237,AD237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB007-A'!$P:$P,1,FALSE))),AND($B238=$B237,AE237=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A238,'WB007-B'!$P:$P,1,FALSE))),AND($B238=$B237,AF237=\"x\")),\"x\",\"\")","v":""},true]
["X236","Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) ","haul distance > 1km -2km",4.1607207196536322,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB001-A'!$P:$P,1,FALSE))),AND($B239=$B238,F238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-A'!$P:$P,1,FALSE))),AND($B239=$B238,G238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-B'!$P:$P,1,FALSE))),AND($B239=$B238,H238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-C'!$P:$P,1,FALSE))),AND($B239=$B238,I238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-D'!$P:$P,1,FALSE))),AND($B239=$B238,J238=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-E'!$P:$P,1,FALSE))),AND($B239=$B238,K238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB002-F'!$P:$P,1,FALSE))),AND($B239=$B238,L238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB003-A'!$P:$P,1,FALSE))),AND($B239=$B238,M238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB003-B'!$P:$P,1,FALSE))),AND($B239=$B238,N238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB003-C'!$P:$P,1,FALSE))),AND($B239=$B238,O238=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB003-D'!$P:$P,1,FALSE))),AND($B239=$B238,P238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB003-E'!$P:$P,1,FALSE))),AND($B239=$B238,Q238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB004-A'!$P:$P,1,FALSE))),AND($B239=$B238,R238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB004-B'!$P:$P,1,FALSE))),AND($B239=$B238,S238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB004-C'!$P:$P,1,FALSE))),AND($B239=$B238,T238=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB004-D'!$P:$P,1,FALSE))),AND($B239=$B238,U238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB004-E'!$P:$P,1,FALSE))),AND($B239=$B238,V238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-A'!$P:$P,1,FALSE))),AND($B239=$B238,W238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-B'!$P:$P,1,FALSE))),AND($B239=$B238,X238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-C'!$P:$P,1,FALSE))),AND($B239=$B238,Y238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-D'!$P:$P,1,FALSE))),AND($B239=$B238,Z238=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-E'!$P:$P,1,FALSE))),AND($B239=$B238,AA238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB005-F'!$P:$P,1,FALSE))),AND($B239=$B238,AB238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB006-A'!$P:$P,1,FALSE))),AND($B239=$B238,AC238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB006-B'!$P:$P,1,FALSE))),AND($B239=$B238,AD238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB007-A'!$P:$P,1,FALSE))),AND($B239=$B238,AE238=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A239,'WB007-B'!$P:$P,1,FALSE))),AND($B239=$B238,AF238=\"x\")),\"x\",\"\")","v":""},true]
["X237","Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) ","haul distance > 2km-5km",5.1096570241360402,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB001-A'!$P:$P,1,FALSE))),AND($B240=$B239,F239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-A'!$P:$P,1,FALSE))),AND($B240=$B239,G239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-B'!$P:$P,1,FALSE))),AND($B240=$B239,H239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-C'!$P:$P,1,FALSE))),AND($B240=$B239,I239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-D'!$P:$P,1,FALSE))),AND($B240=$B239,J239=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-E'!$P:$P,1,FALSE))),AND($B240=$B239,K239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB002-F'!$P:$P,1,FALSE))),AND($B240=$B239,L239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB003-A'!$P:$P,1,FALSE))),AND($B240=$B239,M239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB003-B'!$P:$P,1,FALSE))),AND($B240=$B239,N239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB003-C'!$P:$P,1,FALSE))),AND($B240=$B239,O239=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB003-D'!$P:$P,1,FALSE))),AND($B240=$B239,P239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB003-E'!$P:$P,1,FALSE))),AND($B240=$B239,Q239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB004-A'!$P:$P,1,FALSE))),AND($B240=$B239,R239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB004-B'!$P:$P,1,FALSE))),AND($B240=$B239,S239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB004-C'!$P:$P,1,FALSE))),AND($B240=$B239,T239=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB004-D'!$P:$P,1,FALSE))),AND($B240=$B239,U239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB004-E'!$P:$P,1,FALSE))),AND($B240=$B239,V239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-A'!$P:$P,1,FALSE))),AND($B240=$B239,W239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-B'!$P:$P,1,FALSE))),AND($B240=$B239,X239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-C'!$P:$P,1,FALSE))),AND($B240=$B239,Y239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-D'!$P:$P,1,FALSE))),AND($B240=$B239,Z239=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-E'!$P:$P,1,FALSE))),AND($B240=$B239,AA239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB005-F'!$P:$P,1,FALSE))),AND($B240=$B239,AB239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB006-A'!$P:$P,1,FALSE))),AND($B240=$B239,AC239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB006-B'!$P:$P,1,FALSE))),AND($B240=$B239,AD239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB007-A'!$P:$P,1,FALSE))),AND($B240=$B239,AE239=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A240,'WB007-B'!$P:$P,1,FALSE))),AND($B240=$B239,AF239=\"x\")),\"x\",\"\")","v":""},true]
["X238","Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) ","haul distance > 5km",10.16824840815798,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB001-A'!$P:$P,1,FALSE))),AND($B241=$B240,F240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-A'!$P:$P,1,FALSE))),AND($B241=$B240,G240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-B'!$P:$P,1,FALSE))),AND($B241=$B240,H240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-C'!$P:$P,1,FALSE))),AND($B241=$B240,I240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-D'!$P:$P,1,FALSE))),AND($B241=$B240,J240=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-E'!$P:$P,1,FALSE))),AND($B241=$B240,K240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB002-F'!$P:$P,1,FALSE))),AND($B241=$B240,L240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB003-A'!$P:$P,1,FALSE))),AND($B241=$B240,M240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB003-B'!$P:$P,1,FALSE))),AND($B241=$B240,N240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB003-C'!$P:$P,1,FALSE))),AND($B241=$B240,O240=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB003-D'!$P:$P,1,FALSE))),AND($B241=$B240,P240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB003-E'!$P:$P,1,FALSE))),AND($B241=$B240,Q240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB004-A'!$P:$P,1,FALSE))),AND($B241=$B240,R240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB004-B'!$P:$P,1,FALSE))),AND($B241=$B240,S240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB004-C'!$P:$P,1,FALSE))),AND($B241=$B240,T240=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB004-D'!$P:$P,1,FALSE))),AND($B241=$B240,U240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB004-E'!$P:$P,1,FALSE))),AND($B241=$B240,V240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-A'!$P:$P,1,FALSE))),AND($B241=$B240,W240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-B'!$P:$P,1,FALSE))),AND($B241=$B240,X240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-C'!$P:$P,1,FALSE))),AND($B241=$B240,Y240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-D'!$P:$P,1,FALSE))),AND($B241=$B240,Z240=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-E'!$P:$P,1,FALSE))),AND($B241=$B240,AA240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB005-F'!$P:$P,1,FALSE))),AND($B241=$B240,AB240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB006-A'!$P:$P,1,FALSE))),AND($B241=$B240,AC240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB006-B'!$P:$P,1,FALSE))),AND($B241=$B240,AD240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB007-A'!$P:$P,1,FALSE))),AND($B241=$B240,AE240=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A241,'WB007-B'!$P:$P,1,FALSE))),AND($B241=$B240,AF240=\"x\")),\"x\",\"\")","v":""},true]
["X239","Making safe vertical faces",null,"Select from List","m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB001-A'!$P:$P,1,FALSE))),AND($B242=$B241,F241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-A'!$P:$P,1,FALSE))),AND($B242=$B241,G241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-B'!$P:$P,1,FALSE))),AND($B242=$B241,H241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-C'!$P:$P,1,FALSE))),AND($B242=$B241,I241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-D'!$P:$P,1,FALSE))),AND($B242=$B241,J241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-E'!$P:$P,1,FALSE))),AND($B242=$B241,K241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB002-F'!$P:$P,1,FALSE))),AND($B242=$B241,L241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB003-A'!$P:$P,1,FALSE))),AND($B242=$B241,M241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB003-B'!$P:$P,1,FALSE))),AND($B242=$B241,N241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB003-C'!$P:$P,1,FALSE))),AND($B242=$B241,O241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB003-D'!$P:$P,1,FALSE))),AND($B242=$B241,P241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB003-E'!$P:$P,1,FALSE))),AND($B242=$B241,Q241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB004-A'!$P:$P,1,FALSE))),AND($B242=$B241,R241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB004-B'!$P:$P,1,FALSE))),AND($B242=$B241,S241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB004-C'!$P:$P,1,FALSE))),AND($B242=$B241,T241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB004-D'!$P:$P,1,FALSE))),AND($B242=$B241,U241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB004-E'!$P:$P,1,FALSE))),AND($B242=$B241,V241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-A'!$P:$P,1,FALSE))),AND($B242=$B241,W241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-B'!$P:$P,1,FALSE))),AND($B242=$B241,X241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-C'!$P:$P,1,FALSE))),AND($B242=$B241,Y241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-D'!$P:$P,1,FALSE))),AND($B242=$B241,Z241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-E'!$P:$P,1,FALSE))),AND($B242=$B241,AA241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB005-F'!$P:$P,1,FALSE))),AND($B242=$B241,AB241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB006-A'!$P:$P,1,FALSE))),AND($B242=$B241,AC241=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB006-B'!$P:$P,1,FALSE))),AND($B242=$B241,AD241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB007-A'!$P:$P,1,FALSE))),AND($B242=$B241,AE241=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A242,'WB007-B'!$P:$P,1,FALSE))),AND($B242=$B241,AF241=\"x\")),\"x\",\"\")","v":""},true]
["X240","Making safe vertical faces","Sand",1.3139118062064101,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB001-A'!$P:$P,1,FALSE))),AND($B243=$B242,F242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-A'!$P:$P,1,FALSE))),AND($B243=$B242,G242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-B'!$P:$P,1,FALSE))),AND($B243=$B242,H242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-C'!$P:$P,1,FALSE))),AND($B243=$B242,I242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-D'!$P:$P,1,FALSE))),AND($B243=$B242,J242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-E'!$P:$P,1,FALSE))),AND($B243=$B242,K242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB002-F'!$P:$P,1,FALSE))),AND($B243=$B242,L242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB003-A'!$P:$P,1,FALSE))),AND($B243=$B242,M242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB003-B'!$P:$P,1,FALSE))),AND($B243=$B242,N242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB003-C'!$P:$P,1,FALSE))),AND($B243=$B242,O242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB003-D'!$P:$P,1,FALSE))),AND($B243=$B242,P242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB003-E'!$P:$P,1,FALSE))),AND($B243=$B242,Q242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB004-A'!$P:$P,1,FALSE))),AND($B243=$B242,R242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB004-B'!$P:$P,1,FALSE))),AND($B243=$B242,S242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB004-C'!$P:$P,1,FALSE))),AND($B243=$B242,T242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB004-D'!$P:$P,1,FALSE))),AND($B243=$B242,U242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB004-E'!$P:$P,1,FALSE))),AND($B243=$B242,V242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-A'!$P:$P,1,FALSE))),AND($B243=$B242,W242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-B'!$P:$P,1,FALSE))),AND($B243=$B242,X242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-C'!$P:$P,1,FALSE))),AND($B243=$B242,Y242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-D'!$P:$P,1,FALSE))),AND($B243=$B242,Z242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-E'!$P:$P,1,FALSE))),AND($B243=$B242,AA242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB005-F'!$P:$P,1,FALSE))),AND($B243=$B242,AB242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB006-A'!$P:$P,1,FALSE))),AND($B243=$B242,AC242=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB006-B'!$P:$P,1,FALSE))),AND($B243=$B242,AD242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB007-A'!$P:$P,1,FALSE))),AND($B243=$B242,AE242=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A243,'WB007-B'!$P:$P,1,FALSE))),AND($B243=$B242,AF242=\"x\")),\"x\",\"\")","v":""},true]
["X241","Making safe vertical faces","Clay",1.8978726089648146,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB001-A'!$P:$P,1,FALSE))),AND($B244=$B243,F243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-A'!$P:$P,1,FALSE))),AND($B244=$B243,G243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-B'!$P:$P,1,FALSE))),AND($B244=$B243,H243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-C'!$P:$P,1,FALSE))),AND($B244=$B243,I243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-D'!$P:$P,1,FALSE))),AND($B244=$B243,J243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-E'!$P:$P,1,FALSE))),AND($B244=$B243,K243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB002-F'!$P:$P,1,FALSE))),AND($B244=$B243,L243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB003-A'!$P:$P,1,FALSE))),AND($B244=$B243,M243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB003-B'!$P:$P,1,FALSE))),AND($B244=$B243,N243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB003-C'!$P:$P,1,FALSE))),AND($B244=$B243,O243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB003-D'!$P:$P,1,FALSE))),AND($B244=$B243,P243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB003-E'!$P:$P,1,FALSE))),AND($B244=$B243,Q243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB004-A'!$P:$P,1,FALSE))),AND($B244=$B243,R243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB004-B'!$P:$P,1,FALSE))),AND($B244=$B243,S243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB004-C'!$P:$P,1,FALSE))),AND($B244=$B243,T243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB004-D'!$P:$P,1,FALSE))),AND($B244=$B243,U243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB004-E'!$P:$P,1,FALSE))),AND($B244=$B243,V243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-A'!$P:$P,1,FALSE))),AND($B244=$B243,W243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-B'!$P:$P,1,FALSE))),AND($B244=$B243,X243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-C'!$P:$P,1,FALSE))),AND($B244=$B243,Y243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-D'!$P:$P,1,FALSE))),AND($B244=$B243,Z243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-E'!$P:$P,1,FALSE))),AND($B244=$B243,AA243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB005-F'!$P:$P,1,FALSE))),AND($B244=$B243,AB243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB006-A'!$P:$P,1,FALSE))),AND($B244=$B243,AC243=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB006-B'!$P:$P,1,FALSE))),AND($B244=$B243,AD243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB007-A'!$P:$P,1,FALSE))),AND($B244=$B243,AE243=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A244,'WB007-B'!$P:$P,1,FALSE))),AND($B244=$B243,AF243=\"x\")),\"x\",\"\")","v":""},true]
["X242","Making safe vertical faces","Stiff Clay or Soft Rock",2.408838311378418,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB001-A'!$P:$P,1,FALSE))),AND($B245=$B244,F244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-A'!$P:$P,1,FALSE))),AND($B245=$B244,G244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-B'!$P:$P,1,FALSE))),AND($B245=$B244,H244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-C'!$P:$P,1,FALSE))),AND($B245=$B244,I244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-D'!$P:$P,1,FALSE))),AND($B245=$B244,J244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-E'!$P:$P,1,FALSE))),AND($B245=$B244,K244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB002-F'!$P:$P,1,FALSE))),AND($B245=$B244,L244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB003-A'!$P:$P,1,FALSE))),AND($B245=$B244,M244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB003-B'!$P:$P,1,FALSE))),AND($B245=$B244,N244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB003-C'!$P:$P,1,FALSE))),AND($B245=$B244,O244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB003-D'!$P:$P,1,FALSE))),AND($B245=$B244,P244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB003-E'!$P:$P,1,FALSE))),AND($B245=$B244,Q244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB004-A'!$P:$P,1,FALSE))),AND($B245=$B244,R244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB004-B'!$P:$P,1,FALSE))),AND($B245=$B244,S244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB004-C'!$P:$P,1,FALSE))),AND($B245=$B244,T244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB004-D'!$P:$P,1,FALSE))),AND($B245=$B244,U244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB004-E'!$P:$P,1,FALSE))),AND($B245=$B244,V244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-A'!$P:$P,1,FALSE))),AND($B245=$B244,W244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-B'!$P:$P,1,FALSE))),AND($B245=$B244,X244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-C'!$P:$P,1,FALSE))),AND($B245=$B244,Y244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-D'!$P:$P,1,FALSE))),AND($B245=$B244,Z244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-E'!$P:$P,1,FALSE))),AND($B245=$B244,AA244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB005-F'!$P:$P,1,FALSE))),AND($B245=$B244,AB244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB006-A'!$P:$P,1,FALSE))),AND($B245=$B244,AC244=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB006-B'!$P:$P,1,FALSE))),AND($B245=$B244,AD244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB007-A'!$P:$P,1,FALSE))),AND($B245=$B244,AE244=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A245,'WB007-B'!$P:$P,1,FALSE))),AND($B245=$B244,AF244=\"x\")),\"x\",\"\")","v":""},true]
["X243","OR Rip only for smaller operations",null,"Select from List","ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB001-A'!$P:$P,1,FALSE))),AND($B246=$B245,F245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-A'!$P:$P,1,FALSE))),AND($B246=$B245,G245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-B'!$P:$P,1,FALSE))),AND($B246=$B245,H245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-C'!$P:$P,1,FALSE))),AND($B246=$B245,I245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-D'!$P:$P,1,FALSE))),AND($B246=$B245,J245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-E'!$P:$P,1,FALSE))),AND($B246=$B245,K245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB002-F'!$P:$P,1,FALSE))),AND($B246=$B245,L245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB003-A'!$P:$P,1,FALSE))),AND($B246=$B245,M245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB003-B'!$P:$P,1,FALSE))),AND($B246=$B245,N245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB003-C'!$P:$P,1,FALSE))),AND($B246=$B245,O245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB003-D'!$P:$P,1,FALSE))),AND($B246=$B245,P245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB003-E'!$P:$P,1,FALSE))),AND($B246=$B245,Q245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB004-A'!$P:$P,1,FALSE))),AND($B246=$B245,R245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB004-B'!$P:$P,1,FALSE))),AND($B246=$B245,S245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB004-C'!$P:$P,1,FALSE))),AND($B246=$B245,T245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB004-D'!$P:$P,1,FALSE))),AND($B246=$B245,U245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB004-E'!$P:$P,1,FALSE))),AND($B246=$B245,V245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-A'!$P:$P,1,FALSE))),AND($B246=$B245,W245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-B'!$P:$P,1,FALSE))),AND($B246=$B245,X245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-C'!$P:$P,1,FALSE))),AND($B246=$B245,Y245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-D'!$P:$P,1,FALSE))),AND($B246=$B245,Z245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-E'!$P:$P,1,FALSE))),AND($B246=$B245,AA245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB005-F'!$P:$P,1,FALSE))),AND($B246=$B245,AB245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB006-A'!$P:$P,1,FALSE))),AND($B246=$B245,AC245=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB006-B'!$P:$P,1,FALSE))),AND($B246=$B245,AD245=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB007-A'!$P:$P,1,FALSE))),AND($B246=$B245,AE245=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A246,'WB007-B'!$P:$P,1,FALSE))),AND($B246=$B245,AF245=\"x\")),\"x\",\"\")","v":""},true]
["X244","OR Rip only for smaller operations","Rip Only Soft",364.97550172400281,"ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB001-A'!$P:$P,1,FALSE))),AND($B247=$B246,F246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-A'!$P:$P,1,FALSE))),AND($B247=$B246,G246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-B'!$P:$P,1,FALSE))),AND($B247=$B246,H246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-C'!$P:$P,1,FALSE))),AND($B247=$B246,I246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-D'!$P:$P,1,FALSE))),AND($B247=$B246,J246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-E'!$P:$P,1,FALSE))),AND($B247=$B246,K246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB002-F'!$P:$P,1,FALSE))),AND($B247=$B246,L246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB003-A'!$P:$P,1,FALSE))),AND($B247=$B246,M246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB003-B'!$P:$P,1,FALSE))),AND($B247=$B246,N246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB003-C'!$P:$P,1,FALSE))),AND($B247=$B246,O246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB003-D'!$P:$P,1,FALSE))),AND($B247=$B246,P246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB003-E'!$P:$P,1,FALSE))),AND($B247=$B246,Q246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB004-A'!$P:$P,1,FALSE))),AND($B247=$B246,R246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB004-B'!$P:$P,1,FALSE))),AND($B247=$B246,S246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB004-C'!$P:$P,1,FALSE))),AND($B247=$B246,T246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB004-D'!$P:$P,1,FALSE))),AND($B247=$B246,U246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB004-E'!$P:$P,1,FALSE))),AND($B247=$B246,V246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-A'!$P:$P,1,FALSE))),AND($B247=$B246,W246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-B'!$P:$P,1,FALSE))),AND($B247=$B246,X246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-C'!$P:$P,1,FALSE))),AND($B247=$B246,Y246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-D'!$P:$P,1,FALSE))),AND($B247=$B246,Z246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-E'!$P:$P,1,FALSE))),AND($B247=$B246,AA246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB005-F'!$P:$P,1,FALSE))),AND($B247=$B246,AB246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB006-A'!$P:$P,1,FALSE))),AND($B247=$B246,AC246=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB006-B'!$P:$P,1,FALSE))),AND($B247=$B246,AD246=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB007-A'!$P:$P,1,FALSE))),AND($B247=$B246,AE246=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A247,'WB007-B'!$P:$P,1,FALSE))),AND($B247=$B246,AF246=\"x\")),\"x\",\"\")","v":""},true]
["X245","OR Rip only for smaller operations","Rip Only Hard",729.95100344800562,"ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB001-A'!$P:$P,1,FALSE))),AND($B248=$B247,F247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-A'!$P:$P,1,FALSE))),AND($B248=$B247,G247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-B'!$P:$P,1,FALSE))),AND($B248=$B247,H247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-C'!$P:$P,1,FALSE))),AND($B248=$B247,I247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-D'!$P:$P,1,FALSE))),AND($B248=$B247,J247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-E'!$P:$P,1,FALSE))),AND($B248=$B247,K247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB002-F'!$P:$P,1,FALSE))),AND($B248=$B247,L247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB003-A'!$P:$P,1,FALSE))),AND($B248=$B247,M247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB003-B'!$P:$P,1,FALSE))),AND($B248=$B247,N247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB003-C'!$P:$P,1,FALSE))),AND($B248=$B247,O247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB003-D'!$P:$P,1,FALSE))),AND($B248=$B247,P247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB003-E'!$P:$P,1,FALSE))),AND($B248=$B247,Q247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB004-A'!$P:$P,1,FALSE))),AND($B248=$B247,R247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB004-B'!$P:$P,1,FALSE))),AND($B248=$B247,S247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB004-C'!$P:$P,1,FALSE))),AND($B248=$B247,T247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB004-D'!$P:$P,1,FALSE))),AND($B248=$B247,U247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB004-E'!$P:$P,1,FALSE))),AND($B248=$B247,V247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-A'!$P:$P,1,FALSE))),AND($B248=$B247,W247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-B'!$P:$P,1,FALSE))),AND($B248=$B247,X247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-C'!$P:$P,1,FALSE))),AND($B248=$B247,Y247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-D'!$P:$P,1,FALSE))),AND($B248=$B247,Z247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-E'!$P:$P,1,FALSE))),AND($B248=$B247,AA247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB005-F'!$P:$P,1,FALSE))),AND($B248=$B247,AB247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB006-A'!$P:$P,1,FALSE))),AND($B248=$B247,AC247=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB006-B'!$P:$P,1,FALSE))),AND($B248=$B247,AD247=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB007-A'!$P:$P,1,FALSE))),AND($B248=$B247,AE247=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A248,'WB007-B'!$P:$P,1,FALSE))),AND($B248=$B247,AF247=\"x\")),\"x\",\"\")","v":""},true]
["X246","Costeans/Trenches - backfill any costeans/trenches that may have been used.  Push rate only",null,2.4818334117232181,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB001-A'!$P:$P,1,FALSE))),AND($B249=$B248,F248=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-A'!$P:$P,1,FALSE))),AND($B249=$B248,G248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-B'!$P:$P,1,FALSE))),AND($B249=$B248,H248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-C'!$P:$P,1,FALSE))),AND($B249=$B248,I248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-D'!$P:$P,1,FALSE))),AND($B249=$B248,J248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-E'!$P:$P,1,FALSE))),AND($B249=$B248,K248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB002-F'!$P:$P,1,FALSE))),AND($B249=$B248,L248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB003-A'!$P:$P,1,FALSE))),AND($B249=$B248,M248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB003-B'!$P:$P,1,FALSE))),AND($B249=$B248,N248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB003-C'!$P:$P,1,FALSE))),AND($B249=$B248,O248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB003-D'!$P:$P,1,FALSE))),AND($B249=$B248,P248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB003-E'!$P:$P,1,FALSE))),AND($B249=$B248,Q248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB004-A'!$P:$P,1,FALSE))),AND($B249=$B248,R248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB004-B'!$P:$P,1,FALSE))),AND($B249=$B248,S248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB004-C'!$P:$P,1,FALSE))),AND($B249=$B248,T248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB004-D'!$P:$P,1,FALSE))),AND($B249=$B248,U248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB004-E'!$P:$P,1,FALSE))),AND($B249=$B248,V248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-A'!$P:$P,1,FALSE))),AND($B249=$B248,W248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-B'!$P:$P,1,FALSE))),AND($B249=$B248,X248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-C'!$P:$P,1,FALSE))),AND($B249=$B248,Y248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-D'!$P:$P,1,FALSE))),AND($B249=$B248,Z248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-E'!$P:$P,1,FALSE))),AND($B249=$B248,AA248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB005-F'!$P:$P,1,FALSE))),AND($B249=$B248,AB248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB006-A'!$P:$P,1,FALSE))),AND($B249=$B248,AC248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB006-B'!$P:$P,1,FALSE))),AND($B249=$B248,AD248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB007-A'!$P:$P,1,FALSE))),AND($B249=$B248,AE248=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A249,'WB007-B'!$P:$P,1,FALSE))),AND($B249=$B248,AF248=\"x\")),\"x\",\"\")","v":""},true]
["x247","Topsoil spreading (topsoil stockpiled immediately adjacent to the area to be rehabilitated) for push < 50m",null,1.3139118062064101,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB001-A'!$P:$P,1,FALSE))),AND($B250=$B249,F249=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-A'!$P:$P,1,FALSE))),AND($B250=$B249,G249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-B'!$P:$P,1,FALSE))),AND($B250=$B249,H249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-C'!$P:$P,1,FALSE))),AND($B250=$B249,I249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-D'!$P:$P,1,FALSE))),AND($B250=$B249,J249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-E'!$P:$P,1,FALSE))),AND($B250=$B249,K249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB002-F'!$P:$P,1,FALSE))),AND($B250=$B249,L249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB003-A'!$P:$P,1,FALSE))),AND($B250=$B249,M249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB003-B'!$P:$P,1,FALSE))),AND($B250=$B249,N249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB003-C'!$P:$P,1,FALSE))),AND($B250=$B249,O249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB003-D'!$P:$P,1,FALSE))),AND($B250=$B249,P249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB003-E'!$P:$P,1,FALSE))),AND($B250=$B249,Q249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB004-A'!$P:$P,1,FALSE))),AND($B250=$B249,R249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB004-B'!$P:$P,1,FALSE))),AND($B250=$B249,S249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB004-C'!$P:$P,1,FALSE))),AND($B250=$B249,T249=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB004-D'!$P:$P,1,FALSE))),AND($B250=$B249,U249=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB004-E'!$P:$P,1,FALSE))),AND($B250=$B249,V249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-A'!$P:$P,1,FALSE))),AND($B250=$B249,W249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-B'!$P:$P,1,FALSE))),AND($B250=$B249,X249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-C'!$P:$P,1,FALSE))),AND($B250=$B249,Y249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-D'!$P:$P,1,FALSE))),AND($B250=$B249,Z249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-E'!$P:$P,1,FALSE))),AND($B250=$B249,AA249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB005-F'!$P:$P,1,FALSE))),AND($B250=$B249,AB249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB006-A'!$P:$P,1,FALSE))),AND($B250=$B249,AC249=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB006-B'!$P:$P,1,FALSE))),AND($B250=$B249,AD249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB007-A'!$P:$P,1,FALSE))),AND($B250=$B249,AE249=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A250,'WB007-B'!$P:$P,1,FALSE))),AND($B250=$B249,AF249=\"x\")),\"x\",\"\")","v":""},true]
["x248","Deep Ripping",null,729.95100344800562,"ha",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB001-A'!$P:$P,1,FALSE))),AND($B251=$B250,F250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-A'!$P:$P,1,FALSE))),AND($B251=$B250,G250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-B'!$P:$P,1,FALSE))),AND($B251=$B250,H250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-C'!$P:$P,1,FALSE))),AND($B251=$B250,I250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-D'!$P:$P,1,FALSE))),AND($B251=$B250,J250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-E'!$P:$P,1,FALSE))),AND($B251=$B250,K250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB002-F'!$P:$P,1,FALSE))),AND($B251=$B250,L250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB003-A'!$P:$P,1,FALSE))),AND($B251=$B250,M250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB003-B'!$P:$P,1,FALSE))),AND($B251=$B250,N250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB003-C'!$P:$P,1,FALSE))),AND($B251=$B250,O250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB003-D'!$P:$P,1,FALSE))),AND($B251=$B250,P250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB003-E'!$P:$P,1,FALSE))),AND($B251=$B250,Q250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB004-A'!$P:$P,1,FALSE))),AND($B251=$B250,R250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB004-B'!$P:$P,1,FALSE))),AND($B251=$B250,S250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB004-C'!$P:$P,1,FALSE))),AND($B251=$B250,T250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB004-D'!$P:$P,1,FALSE))),AND($B251=$B250,U250=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB004-E'!$P:$P,1,FALSE))),AND($B251=$B250,V250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-A'!$P:$P,1,FALSE))),AND($B251=$B250,W250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-B'!$P:$P,1,FALSE))),AND($B251=$B250,X250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-C'!$P:$P,1,FALSE))),AND($B251=$B250,Y250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-D'!$P:$P,1,FALSE))),AND($B251=$B250,Z250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-E'!$P:$P,1,FALSE))),AND($B251=$B250,AA250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB005-F'!$P:$P,1,FALSE))),AND($B251=$B250,AB250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB006-A'!$P:$P,1,FALSE))),AND($B251=$B250,AC250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB006-B'!$P:$P,1,FALSE))),AND($B251=$B250,AD250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB007-A'!$P:$P,1,FALSE))),AND($B251=$B250,AE250=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A251,'WB007-B'!$P:$P,1,FALSE))),AND($B251=$B250,AF250=\"x\")),\"x\",\"\")","v":""},true]
["x249","Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts < 3000 t, face height is typically < 10m.",null,5.8396080275840436,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB001-A'!$P:$P,1,FALSE))),AND($B252=$B251,F251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-A'!$P:$P,1,FALSE))),AND($B252=$B251,G251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-B'!$P:$P,1,FALSE))),AND($B252=$B251,H251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-C'!$P:$P,1,FALSE))),AND($B252=$B251,I251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-D'!$P:$P,1,FALSE))),AND($B252=$B251,J251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-E'!$P:$P,1,FALSE))),AND($B252=$B251,K251=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB002-F'!$P:$P,1,FALSE))),AND($B252=$B251,L251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB003-A'!$P:$P,1,FALSE))),AND($B252=$B251,M251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB003-B'!$P:$P,1,FALSE))),AND($B252=$B251,N251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB003-C'!$P:$P,1,FALSE))),AND($B252=$B251,O251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB003-D'!$P:$P,1,FALSE))),AND($B252=$B251,P251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB003-E'!$P:$P,1,FALSE))),AND($B252=$B251,Q251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB004-A'!$P:$P,1,FALSE))),AND($B252=$B251,R251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB004-B'!$P:$P,1,FALSE))),AND($B252=$B251,S251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB004-C'!$P:$P,1,FALSE))),AND($B252=$B251,T251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB004-D'!$P:$P,1,FALSE))),AND($B252=$B251,U251=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB004-E'!$P:$P,1,FALSE))),AND($B252=$B251,V251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-A'!$P:$P,1,FALSE))),AND($B252=$B251,W251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-B'!$P:$P,1,FALSE))),AND($B252=$B251,X251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-C'!$P:$P,1,FALSE))),AND($B252=$B251,Y251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-D'!$P:$P,1,FALSE))),AND($B252=$B251,Z251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-E'!$P:$P,1,FALSE))),AND($B252=$B251,AA251=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB005-F'!$P:$P,1,FALSE))),AND($B252=$B251,AB251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB006-A'!$P:$P,1,FALSE))),AND($B252=$B251,AC251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB006-B'!$P:$P,1,FALSE))),AND($B252=$B251,AD251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB007-A'!$P:$P,1,FALSE))),AND($B252=$B251,AE251=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A252,'WB007-B'!$P:$P,1,FALSE))),AND($B252=$B251,AF251=\"x\")),\"x\",\"\")","v":""},true]
["x250","Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts > 3000 t, face height is typically > 10m.",null,4.0877256193088307,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB001-A'!$P:$P,1,FALSE))),AND($B253=$B252,F252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-A'!$P:$P,1,FALSE))),AND($B253=$B252,G252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-B'!$P:$P,1,FALSE))),AND($B253=$B252,H252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-C'!$P:$P,1,FALSE))),AND($B253=$B252,I252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-D'!$P:$P,1,FALSE))),AND($B253=$B252,J252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-E'!$P:$P,1,FALSE))),AND($B253=$B252,K252=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB002-F'!$P:$P,1,FALSE))),AND($B253=$B252,L252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB003-A'!$P:$P,1,FALSE))),AND($B253=$B252,M252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB003-B'!$P:$P,1,FALSE))),AND($B253=$B252,N252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB003-C'!$P:$P,1,FALSE))),AND($B253=$B252,O252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB003-D'!$P:$P,1,FALSE))),AND($B253=$B252,P252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB003-E'!$P:$P,1,FALSE))),AND($B253=$B252,Q252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB004-A'!$P:$P,1,FALSE))),AND($B253=$B252,R252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB004-B'!$P:$P,1,FALSE))),AND($B253=$B252,S252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB004-C'!$P:$P,1,FALSE))),AND($B253=$B252,T252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB004-D'!$P:$P,1,FALSE))),AND($B253=$B252,U252=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB004-E'!$P:$P,1,FALSE))),AND($B253=$B252,V252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-A'!$P:$P,1,FALSE))),AND($B253=$B252,W252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-B'!$P:$P,1,FALSE))),AND($B253=$B252,X252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-C'!$P:$P,1,FALSE))),AND($B253=$B252,Y252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-D'!$P:$P,1,FALSE))),AND($B253=$B252,Z252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-E'!$P:$P,1,FALSE))),AND($B253=$B252,AA252=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB005-F'!$P:$P,1,FALSE))),AND($B253=$B252,AB252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB006-A'!$P:$P,1,FALSE))),AND($B253=$B252,AC252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB006-B'!$P:$P,1,FALSE))),AND($B253=$B252,AD252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB007-A'!$P:$P,1,FALSE))),AND($B253=$B252,AE252=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A253,'WB007-B'!$P:$P,1,FALSE))),AND($B253=$B252,AF252=\"x\")),\"x\",\"\")","v":""},true]
["x251","Installation of sediment fence",null,12.409167058616093,"m",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB001-A'!$P:$P,1,FALSE))),AND($B254=$B253,F253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-A'!$P:$P,1,FALSE))),AND($B254=$B253,G253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-B'!$P:$P,1,FALSE))),AND($B254=$B253,H253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-C'!$P:$P,1,FALSE))),AND($B254=$B253,I253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-D'!$P:$P,1,FALSE))),AND($B254=$B253,J253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-E'!$P:$P,1,FALSE))),AND($B254=$B253,K253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB002-F'!$P:$P,1,FALSE))),AND($B254=$B253,L253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB003-A'!$P:$P,1,FALSE))),AND($B254=$B253,M253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB003-B'!$P:$P,1,FALSE))),AND($B254=$B253,N253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB003-C'!$P:$P,1,FALSE))),AND($B254=$B253,O253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB003-D'!$P:$P,1,FALSE))),AND($B254=$B253,P253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB003-E'!$P:$P,1,FALSE))),AND($B254=$B253,Q253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB004-A'!$P:$P,1,FALSE))),AND($B254=$B253,R253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB004-B'!$P:$P,1,FALSE))),AND($B254=$B253,S253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB004-C'!$P:$P,1,FALSE))),AND($B254=$B253,T253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB004-D'!$P:$P,1,FALSE))),AND($B254=$B253,U253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB004-E'!$P:$P,1,FALSE))),AND($B254=$B253,V253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-A'!$P:$P,1,FALSE))),AND($B254=$B253,W253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-B'!$P:$P,1,FALSE))),AND($B254=$B253,X253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-C'!$P:$P,1,FALSE))),AND($B254=$B253,Y253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-D'!$P:$P,1,FALSE))),AND($B254=$B253,Z253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-E'!$P:$P,1,FALSE))),AND($B254=$B253,AA253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB005-F'!$P:$P,1,FALSE))),AND($B254=$B253,AB253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB006-A'!$P:$P,1,FALSE))),AND($B254=$B253,AC253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB006-B'!$P:$P,1,FALSE))),AND($B254=$B253,AD253=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB007-A'!$P:$P,1,FALSE))),AND($B254=$B253,AE253=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A254,'WB007-B'!$P:$P,1,FALSE))),AND($B254=$B253,AF253=\"x\")),\"x\",\"\")","v":""},true]
["x252","Backfill dams and reinstate to natural surface.  (Push only)",null,0.91553176703648143,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB001-A'!$P:$P,1,FALSE))),AND($B255=$B254,F254=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-A'!$P:$P,1,FALSE))),AND($B255=$B254,G254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-B'!$P:$P,1,FALSE))),AND($B255=$B254,H254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-C'!$P:$P,1,FALSE))),AND($B255=$B254,I254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-D'!$P:$P,1,FALSE))),AND($B255=$B254,J254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-E'!$P:$P,1,FALSE))),AND($B255=$B254,K254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB002-F'!$P:$P,1,FALSE))),AND($B255=$B254,L254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB003-A'!$P:$P,1,FALSE))),AND($B255=$B254,M254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB003-B'!$P:$P,1,FALSE))),AND($B255=$B254,N254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB003-C'!$P:$P,1,FALSE))),AND($B255=$B254,O254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB003-D'!$P:$P,1,FALSE))),AND($B255=$B254,P254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB003-E'!$P:$P,1,FALSE))),AND($B255=$B254,Q254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB004-A'!$P:$P,1,FALSE))),AND($B255=$B254,R254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB004-B'!$P:$P,1,FALSE))),AND($B255=$B254,S254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB004-C'!$P:$P,1,FALSE))),AND($B255=$B254,T254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB004-D'!$P:$P,1,FALSE))),AND($B255=$B254,U254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB004-E'!$P:$P,1,FALSE))),AND($B255=$B254,V254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-A'!$P:$P,1,FALSE))),AND($B255=$B254,W254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-B'!$P:$P,1,FALSE))),AND($B255=$B254,X254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-C'!$P:$P,1,FALSE))),AND($B255=$B254,Y254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-D'!$P:$P,1,FALSE))),AND($B255=$B254,Z254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-E'!$P:$P,1,FALSE))),AND($B255=$B254,AA254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB005-F'!$P:$P,1,FALSE))),AND($B255=$B254,AB254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB006-A'!$P:$P,1,FALSE))),AND($B255=$B254,AC254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB006-B'!$P:$P,1,FALSE))),AND($B255=$B254,AD254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB007-A'!$P:$P,1,FALSE))),AND($B255=$B254,AE254=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A255,'WB007-B'!$P:$P,1,FALSE))),AND($B255=$B254,AF254=\"x\")),\"x\",\"\")","v":""},true]
["x253","OR Backfill dams and reinstate to natural surface.  (Push only)","haul distance < =1km",0.91553176703648143,"m3",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB001-A'!$P:$P,1,FALSE))),AND($B256=$B255,F255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-A'!$P:$P,1,FALSE))),AND($B256=$B255,G255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-B'!$P:$P,1,FALSE))),AND($B256=$B255,H255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-C'!$P:$P,1,FALSE))),AND($B256=$B255,I255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-D'!$P:$P,1,FALSE))),AND($B256=$B255,J255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-E'!$P:$P,1,FALSE))),AND($B256=$B255,K255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB002-F'!$P:$P,1,FALSE))),AND($B256=$B255,L255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB003-A'!$P:$P,1,FALSE))),AND($B256=$B255,M255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB003-B'!$P:$P,1,FALSE))),AND($B256=$B255,N255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB003-C'!$P:$P,1,FALSE))),AND($B256=$B255,O255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB003-D'!$P:$P,1,FALSE))),AND($B256=$B255,P255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB003-E'!$P:$P,1,FALSE))),AND($B256=$B255,Q255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB004-A'!$P:$P,1,FALSE))),AND($B256=$B255,R255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB004-B'!$P:$P,1,FALSE))),AND($B256=$B255,S255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB004-C'!$P:$P,1,FALSE))),AND($B256=$B255,T255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB004-D'!$P:$P,1,FALSE))),AND($B256=$B255,U255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB004-E'!$P:$P,1,FALSE))),AND($B256=$B255,V255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-A'!$P:$P,1,FALSE))),AND($B256=$B255,W255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-B'!$P:$P,1,FALSE))),AND($B256=$B255,X255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-C'!$P:$P,1,FALSE))),AND($B256=$B255,Y255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-D'!$P:$P,1,FALSE))),AND($B256=$B255,Z255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-E'!$P:$P,1,FALSE))),AND($B256=$B255,AA255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB005-F'!$P:$P,1,FALSE))),AND($B256=$B255,AB255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB006-A'!$P:$P,1,FALSE))),AND($B256=$B255,AC255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB006-B'!$P:$P,1,FALSE))),AND($B256=$B255,AD255=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB007-A'!$P:$P,1,FALSE))),AND($B256=$B255,AE255=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A256,'WB007-B'!$P:$P,1,FALSE))),AND($B256=$B255,AF255=\"x\")),\"x\",\"\")","v":"x"},true]
["x254","Monitoring and Maintenance Costs During the Rehabilitation Works Period",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB001-A'!$P:$P,1,FALSE))),AND($B257=$B256,F256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-A'!$P:$P,1,FALSE))),AND($B257=$B256,G256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-B'!$P:$P,1,FALSE))),AND($B257=$B256,H256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-C'!$P:$P,1,FALSE))),AND($B257=$B256,I256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-D'!$P:$P,1,FALSE))),AND($B257=$B256,J256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-E'!$P:$P,1,FALSE))),AND($B257=$B256,K256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB002-F'!$P:$P,1,FALSE))),AND($B257=$B256,L256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB003-A'!$P:$P,1,FALSE))),AND($B257=$B256,M256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB003-B'!$P:$P,1,FALSE))),AND($B257=$B256,N256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB003-C'!$P:$P,1,FALSE))),AND($B257=$B256,O256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB003-D'!$P:$P,1,FALSE))),AND($B257=$B256,P256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB003-E'!$P:$P,1,FALSE))),AND($B257=$B256,Q256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB004-A'!$P:$P,1,FALSE))),AND($B257=$B256,R256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB004-B'!$P:$P,1,FALSE))),AND($B257=$B256,S256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB004-C'!$P:$P,1,FALSE))),AND($B257=$B256,T256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB004-D'!$P:$P,1,FALSE))),AND($B257=$B256,U256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB004-E'!$P:$P,1,FALSE))),AND($B257=$B256,V256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-A'!$P:$P,1,FALSE))),AND($B257=$B256,W256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-B'!$P:$P,1,FALSE))),AND($B257=$B256,X256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-C'!$P:$P,1,FALSE))),AND($B257=$B256,Y256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-D'!$P:$P,1,FALSE))),AND($B257=$B256,Z256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-E'!$P:$P,1,FALSE))),AND($B257=$B256,AA256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB005-F'!$P:$P,1,FALSE))),AND($B257=$B256,AB256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB006-A'!$P:$P,1,FALSE))),AND($B257=$B256,AC256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB006-B'!$P:$P,1,FALSE))),AND($B257=$B256,AD256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB007-A'!$P:$P,1,FALSE))),AND($B257=$B256,AE256=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A257,'WB007-B'!$P:$P,1,FALSE))),AND($B257=$B256,AF256=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F257:AF257,\"x\")>0,TRUE,FALSE)","v":true}]
["x255","Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB001-A'!$P:$P,1,FALSE))),AND($B258=$B257,F257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-A'!$P:$P,1,FALSE))),AND($B258=$B257,G257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-B'!$P:$P,1,FALSE))),AND($B258=$B257,H257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-C'!$P:$P,1,FALSE))),AND($B258=$B257,I257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-D'!$P:$P,1,FALSE))),AND($B258=$B257,J257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-E'!$P:$P,1,FALSE))),AND($B258=$B257,K257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB002-F'!$P:$P,1,FALSE))),AND($B258=$B257,L257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB003-A'!$P:$P,1,FALSE))),AND($B258=$B257,M257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB003-B'!$P:$P,1,FALSE))),AND($B258=$B257,N257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB003-C'!$P:$P,1,FALSE))),AND($B258=$B257,O257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB003-D'!$P:$P,1,FALSE))),AND($B258=$B257,P257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB003-E'!$P:$P,1,FALSE))),AND($B258=$B257,Q257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB004-A'!$P:$P,1,FALSE))),AND($B258=$B257,R257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB004-B'!$P:$P,1,FALSE))),AND($B258=$B257,S257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB004-C'!$P:$P,1,FALSE))),AND($B258=$B257,T257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB004-D'!$P:$P,1,FALSE))),AND($B258=$B257,U257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB004-E'!$P:$P,1,FALSE))),AND($B258=$B257,V257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-A'!$P:$P,1,FALSE))),AND($B258=$B257,W257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-B'!$P:$P,1,FALSE))),AND($B258=$B257,X257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-C'!$P:$P,1,FALSE))),AND($B258=$B257,Y257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-D'!$P:$P,1,FALSE))),AND($B258=$B257,Z257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-E'!$P:$P,1,FALSE))),AND($B258=$B257,AA257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB005-F'!$P:$P,1,FALSE))),AND($B258=$B257,AB257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB006-A'!$P:$P,1,FALSE))),AND($B258=$B257,AC257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB006-B'!$P:$P,1,FALSE))),AND($B258=$B257,AD257=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB007-A'!$P:$P,1,FALSE))),AND($B258=$B257,AE257=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A258,'WB007-B'!$P:$P,1,FALSE))),AND($B258=$B257,AF257=\"x\")),\"x\",\"\")","v":""},true]
["x256","Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB001-A'!$P:$P,1,FALSE))),AND($B259=$B258,F258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-A'!$P:$P,1,FALSE))),AND($B259=$B258,G258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-B'!$P:$P,1,FALSE))),AND($B259=$B258,H258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-C'!$P:$P,1,FALSE))),AND($B259=$B258,I258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-D'!$P:$P,1,FALSE))),AND($B259=$B258,J258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-E'!$P:$P,1,FALSE))),AND($B259=$B258,K258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB002-F'!$P:$P,1,FALSE))),AND($B259=$B258,L258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB003-A'!$P:$P,1,FALSE))),AND($B259=$B258,M258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB003-B'!$P:$P,1,FALSE))),AND($B259=$B258,N258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB003-C'!$P:$P,1,FALSE))),AND($B259=$B258,O258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB003-D'!$P:$P,1,FALSE))),AND($B259=$B258,P258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB003-E'!$P:$P,1,FALSE))),AND($B259=$B258,Q258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB004-A'!$P:$P,1,FALSE))),AND($B259=$B258,R258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB004-B'!$P:$P,1,FALSE))),AND($B259=$B258,S258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB004-C'!$P:$P,1,FALSE))),AND($B259=$B258,T258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB004-D'!$P:$P,1,FALSE))),AND($B259=$B258,U258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB004-E'!$P:$P,1,FALSE))),AND($B259=$B258,V258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-A'!$P:$P,1,FALSE))),AND($B259=$B258,W258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-B'!$P:$P,1,FALSE))),AND($B259=$B258,X258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-C'!$P:$P,1,FALSE))),AND($B259=$B258,Y258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-D'!$P:$P,1,FALSE))),AND($B259=$B258,Z258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-E'!$P:$P,1,FALSE))),AND($B259=$B258,AA258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB005-F'!$P:$P,1,FALSE))),AND($B259=$B258,AB258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB006-A'!$P:$P,1,FALSE))),AND($B259=$B258,AC258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB006-B'!$P:$P,1,FALSE))),AND($B259=$B258,AD258=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB007-A'!$P:$P,1,FALSE))),AND($B259=$B258,AE258=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A259,'WB007-B'!$P:$P,1,FALSE))),AND($B259=$B258,AF258=\"x\")),\"x\",\"\")","v":""},true]
["x257","Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB001-A'!$P:$P,1,FALSE))),AND($B260=$B259,F259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-A'!$P:$P,1,FALSE))),AND($B260=$B259,G259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-B'!$P:$P,1,FALSE))),AND($B260=$B259,H259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-C'!$P:$P,1,FALSE))),AND($B260=$B259,I259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-D'!$P:$P,1,FALSE))),AND($B260=$B259,J259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-E'!$P:$P,1,FALSE))),AND($B260=$B259,K259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB002-F'!$P:$P,1,FALSE))),AND($B260=$B259,L259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB003-A'!$P:$P,1,FALSE))),AND($B260=$B259,M259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB003-B'!$P:$P,1,FALSE))),AND($B260=$B259,N259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB003-C'!$P:$P,1,FALSE))),AND($B260=$B259,O259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB003-D'!$P:$P,1,FALSE))),AND($B260=$B259,P259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB003-E'!$P:$P,1,FALSE))),AND($B260=$B259,Q259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB004-A'!$P:$P,1,FALSE))),AND($B260=$B259,R259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB004-B'!$P:$P,1,FALSE))),AND($B260=$B259,S259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB004-C'!$P:$P,1,FALSE))),AND($B260=$B259,T259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB004-D'!$P:$P,1,FALSE))),AND($B260=$B259,U259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB004-E'!$P:$P,1,FALSE))),AND($B260=$B259,V259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-A'!$P:$P,1,FALSE))),AND($B260=$B259,W259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-B'!$P:$P,1,FALSE))),AND($B260=$B259,X259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-C'!$P:$P,1,FALSE))),AND($B260=$B259,Y259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-D'!$P:$P,1,FALSE))),AND($B260=$B259,Z259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-E'!$P:$P,1,FALSE))),AND($B260=$B259,AA259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB005-F'!$P:$P,1,FALSE))),AND($B260=$B259,AB259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB006-A'!$P:$P,1,FALSE))),AND($B260=$B259,AC259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB006-B'!$P:$P,1,FALSE))),AND($B260=$B259,AD259=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB007-A'!$P:$P,1,FALSE))),AND($B260=$B259,AE259=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A260,'WB007-B'!$P:$P,1,FALSE))),AND($B260=$B259,AF259=\"x\")),\"x\",\"\")","v":""},true]
["x258","Groundwater management – quality and quantity of groundwater",null,"Use 1st principles to build a rate",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB001-A'!$P:$P,1,FALSE))),AND($B261=$B260,F260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-A'!$P:$P,1,FALSE))),AND($B261=$B260,G260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-B'!$P:$P,1,FALSE))),AND($B261=$B260,H260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-C'!$P:$P,1,FALSE))),AND($B261=$B260,I260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-D'!$P:$P,1,FALSE))),AND($B261=$B260,J260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-E'!$P:$P,1,FALSE))),AND($B261=$B260,K260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB002-F'!$P:$P,1,FALSE))),AND($B261=$B260,L260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB003-A'!$P:$P,1,FALSE))),AND($B261=$B260,M260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB003-B'!$P:$P,1,FALSE))),AND($B261=$B260,N260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB003-C'!$P:$P,1,FALSE))),AND($B261=$B260,O260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB003-D'!$P:$P,1,FALSE))),AND($B261=$B260,P260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB003-E'!$P:$P,1,FALSE))),AND($B261=$B260,Q260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB004-A'!$P:$P,1,FALSE))),AND($B261=$B260,R260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB004-B'!$P:$P,1,FALSE))),AND($B261=$B260,S260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB004-C'!$P:$P,1,FALSE))),AND($B261=$B260,T260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB004-D'!$P:$P,1,FALSE))),AND($B261=$B260,U260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB004-E'!$P:$P,1,FALSE))),AND($B261=$B260,V260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-A'!$P:$P,1,FALSE))),AND($B261=$B260,W260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-B'!$P:$P,1,FALSE))),AND($B261=$B260,X260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-C'!$P:$P,1,FALSE))),AND($B261=$B260,Y260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-D'!$P:$P,1,FALSE))),AND($B261=$B260,Z260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-E'!$P:$P,1,FALSE))),AND($B261=$B260,AA260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB005-F'!$P:$P,1,FALSE))),AND($B261=$B260,AB260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB006-A'!$P:$P,1,FALSE))),AND($B261=$B260,AC260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB006-B'!$P:$P,1,FALSE))),AND($B261=$B260,AD260=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB007-A'!$P:$P,1,FALSE))),AND($B261=$B260,AE260=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A261,'WB007-B'!$P:$P,1,FALSE))),AND($B261=$B260,AF260=\"x\")),\"x\",\"\")","v":""},true]
["x259","Purchase of topsoil where there is a shortage on site",null,49.460772659999996,"m3","x",{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-A'!$P:$P,1,FALSE))),AND($B262=$B261,G261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-B'!$P:$P,1,FALSE))),AND($B262=$B261,H261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-C'!$P:$P,1,FALSE))),AND($B262=$B261,I261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-D'!$P:$P,1,FALSE))),AND($B262=$B261,J261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-D'!$P:$P,1,FALSE))),AND($B262=$B261,K261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB002-D'!$P:$P,1,FALSE))),AND($B262=$B261,L261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB003-A'!$P:$P,1,FALSE))),AND($B262=$B261,M261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB003-B'!$P:$P,1,FALSE))),AND($B262=$B261,N261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB003-C'!$P:$P,1,FALSE))),AND($B262=$B261,O261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB003-D'!$P:$P,1,FALSE))),AND($B262=$B261,P261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB003-E'!$P:$P,1,FALSE))),AND($B262=$B261,Q261=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB004-A'!$P:$P,1,FALSE))),AND($B262=$B261,R261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB004-B'!$P:$P,1,FALSE))),AND($B262=$B261,S261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB004-C'!$P:$P,1,FALSE))),AND($B262=$B261,T261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB004-D'!$P:$P,1,FALSE))),AND($B262=$B261,U261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB004-E'!$P:$P,1,FALSE))),AND($B262=$B261,V261=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-A'!$P:$P,1,FALSE))),AND($B262=$B261,W261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-B'!$P:$P,1,FALSE))),AND($B262=$B261,X261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-C'!$P:$P,1,FALSE))),AND($B262=$B261,Y261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-D'!$P:$P,1,FALSE))),AND($B262=$B261,Z261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-E'!$P:$P,1,FALSE))),AND($B262=$B261,AA261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB005-F'!$P:$P,1,FALSE))),AND($B262=$B261,AB261=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB006-A'!$P:$P,1,FALSE))),AND($B262=$B261,AC261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB006-B'!$P:$P,1,FALSE))),AND($B262=$B261,AD261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB007-A'!$P:$P,1,FALSE))),AND($B262=$B261,AE261=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A262,'WB007-B'!$P:$P,1,FALSE))),AND($B262=$B261,AF261=\"x\")),\"x\",\"\")","v":"x"},true]
["x260","Demolish and remove weighbridge",null,31793.94,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-A'!$P:$P,1,FALSE))),AND($B263=$B262,G262=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-B'!$P:$P,1,FALSE))),AND($B263=$B262,H262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-C'!$P:$P,1,FALSE))),AND($B263=$B262,I262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-D'!$P:$P,1,FALSE))),AND($B263=$B262,J262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-E'!$P:$P,1,FALSE))),AND($B263=$B262,K262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB002-F'!$P:$P,1,FALSE))),AND($B263=$B262,L262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB003-A'!$P:$P,1,FALSE))),AND($B263=$B262,M262=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB003-B'!$P:$P,1,FALSE))),AND($B263=$B262,N262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB003-C'!$P:$P,1,FALSE))),AND($B263=$B262,O262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB003-D'!$P:$P,1,FALSE))),AND($B263=$B262,P262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB003-E'!$P:$P,1,FALSE))),AND($B263=$B262,Q262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB004-A'!$P:$P,1,FALSE))),AND($B263=$B262,R262=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB004-B'!$P:$P,1,FALSE))),AND($B263=$B262,S262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB004-C'!$P:$P,1,FALSE))),AND($B263=$B262,T262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB004-D'!$P:$P,1,FALSE))),AND($B263=$B262,U262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB004-E'!$P:$P,1,FALSE))),AND($B263=$B262,V262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-A'!$P:$P,1,FALSE))),AND($B263=$B262,W262=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-B'!$P:$P,1,FALSE))),AND($B263=$B262,X262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-C'!$P:$P,1,FALSE))),AND($B263=$B262,Y262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-D'!$P:$P,1,FALSE))),AND($B263=$B262,Z262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-E'!$P:$P,1,FALSE))),AND($B263=$B262,AA262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB005-F'!$P:$P,1,FALSE))),AND($B263=$B262,AB262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB006-A'!$P:$P,1,FALSE))),AND($B263=$B262,AC262=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB006-B'!$P:$P,1,FALSE))),AND($B263=$B262,AD262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB007-A'!$P:$P,1,FALSE))),AND($B263=$B262,AE262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A263,'WB007-B'!$P:$P,1,FALSE))),AND($B263=$B262,AF262=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F263:AF263,\"x\")>0,TRUE,FALSE)","v":true}]
["x261","Empty and remove septic tank",null,9538.1819999999989,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-A'!$P:$P,1,FALSE))),AND($B264=$B263,G263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-B'!$P:$P,1,FALSE))),AND($B264=$B263,H263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-C'!$P:$P,1,FALSE))),AND($B264=$B263,I263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-D'!$P:$P,1,FALSE))),AND($B264=$B263,J263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-E'!$P:$P,1,FALSE))),AND($B264=$B263,K263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB002-F'!$P:$P,1,FALSE))),AND($B264=$B263,L263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB003-A'!$P:$P,1,FALSE))),AND($B264=$B263,M263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB003-B'!$P:$P,1,FALSE))),AND($B264=$B263,N263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB003-C'!$P:$P,1,FALSE))),AND($B264=$B263,O263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB003-D'!$P:$P,1,FALSE))),AND($B264=$B263,P263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB003-E'!$P:$P,1,FALSE))),AND($B264=$B263,Q263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB004-A'!$P:$P,1,FALSE))),AND($B264=$B263,R263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB004-B'!$P:$P,1,FALSE))),AND($B264=$B263,S263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB004-C'!$P:$P,1,FALSE))),AND($B264=$B263,T263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB004-D'!$P:$P,1,FALSE))),AND($B264=$B263,U263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB004-E'!$P:$P,1,FALSE))),AND($B264=$B263,V263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-A'!$P:$P,1,FALSE))),AND($B264=$B263,W263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-B'!$P:$P,1,FALSE))),AND($B264=$B263,X263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-C'!$P:$P,1,FALSE))),AND($B264=$B263,Y263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-D'!$P:$P,1,FALSE))),AND($B264=$B263,Z263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-E'!$P:$P,1,FALSE))),AND($B264=$B263,AA263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB005-F'!$P:$P,1,FALSE))),AND($B264=$B263,AB263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB006-A'!$P:$P,1,FALSE))),AND($B264=$B263,AC263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB006-B'!$P:$P,1,FALSE))),AND($B264=$B263,AD263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB007-A'!$P:$P,1,FALSE))),AND($B264=$B263,AE263=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A264,'WB007-B'!$P:$P,1,FALSE))),AND($B264=$B263,AF263=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F264:AF264,\"x\")>0,TRUE,FALSE)","v":true}]
["x262","Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) ",null,21195.96,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-A'!$P:$P,1,FALSE))),AND($B265=$B264,G264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-B'!$P:$P,1,FALSE))),AND($B265=$B264,H264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-C'!$P:$P,1,FALSE))),AND($B265=$B264,I264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-D'!$P:$P,1,FALSE))),AND($B265=$B264,J264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-E'!$P:$P,1,FALSE))),AND($B265=$B264,K264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB002-F'!$P:$P,1,FALSE))),AND($B265=$B264,L264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB003-A'!$P:$P,1,FALSE))),AND($B265=$B264,M264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB003-B'!$P:$P,1,FALSE))),AND($B265=$B264,N264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB003-C'!$P:$P,1,FALSE))),AND($B265=$B264,O264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB003-D'!$P:$P,1,FALSE))),AND($B265=$B264,P264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB003-E'!$P:$P,1,FALSE))),AND($B265=$B264,Q264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB004-A'!$P:$P,1,FALSE))),AND($B265=$B264,R264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB004-B'!$P:$P,1,FALSE))),AND($B265=$B264,S264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB004-C'!$P:$P,1,FALSE))),AND($B265=$B264,T264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB004-D'!$P:$P,1,FALSE))),AND($B265=$B264,U264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB004-E'!$P:$P,1,FALSE))),AND($B265=$B264,V264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-A'!$P:$P,1,FALSE))),AND($B265=$B264,W264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-B'!$P:$P,1,FALSE))),AND($B265=$B264,X264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-C'!$P:$P,1,FALSE))),AND($B265=$B264,Y264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-D'!$P:$P,1,FALSE))),AND($B265=$B264,Z264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-E'!$P:$P,1,FALSE))),AND($B265=$B264,AA264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB005-F'!$P:$P,1,FALSE))),AND($B265=$B264,AB264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB006-A'!$P:$P,1,FALSE))),AND($B265=$B264,AC264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB006-B'!$P:$P,1,FALSE))),AND($B265=$B264,AD264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB007-A'!$P:$P,1,FALSE))),AND($B265=$B264,AE264=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A265,'WB007-B'!$P:$P,1,FALSE))),AND($B265=$B264,AF264=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F265:AF265,\"x\")>0,TRUE,FALSE)","v":true}]
["x263","Removal of waste truck tyres ",null,1059.798,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-A'!$P:$P,1,FALSE))),AND($B266=$B265,G265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-B'!$P:$P,1,FALSE))),AND($B266=$B265,H265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-C'!$P:$P,1,FALSE))),AND($B266=$B265,I265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-D'!$P:$P,1,FALSE))),AND($B266=$B265,J265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-E'!$P:$P,1,FALSE))),AND($B266=$B265,K265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB002-F'!$P:$P,1,FALSE))),AND($B266=$B265,L265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB003-A'!$P:$P,1,FALSE))),AND($B266=$B265,M265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB003-B'!$P:$P,1,FALSE))),AND($B266=$B265,N265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB003-C'!$P:$P,1,FALSE))),AND($B266=$B265,O265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB003-D'!$P:$P,1,FALSE))),AND($B266=$B265,P265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB003-E'!$P:$P,1,FALSE))),AND($B266=$B265,Q265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB004-A'!$P:$P,1,FALSE))),AND($B266=$B265,R265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB004-B'!$P:$P,1,FALSE))),AND($B266=$B265,S265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB004-C'!$P:$P,1,FALSE))),AND($B266=$B265,T265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB004-D'!$P:$P,1,FALSE))),AND($B266=$B265,U265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB004-E'!$P:$P,1,FALSE))),AND($B266=$B265,V265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-A'!$P:$P,1,FALSE))),AND($B266=$B265,W265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-B'!$P:$P,1,FALSE))),AND($B266=$B265,X265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-C'!$P:$P,1,FALSE))),AND($B266=$B265,Y265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-D'!$P:$P,1,FALSE))),AND($B266=$B265,Z265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-E'!$P:$P,1,FALSE))),AND($B266=$B265,AA265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB005-F'!$P:$P,1,FALSE))),AND($B266=$B265,AB265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB006-A'!$P:$P,1,FALSE))),AND($B266=$B265,AC265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB006-B'!$P:$P,1,FALSE))),AND($B266=$B265,AD265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB007-A'!$P:$P,1,FALSE))),AND($B266=$B265,AE265=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A266,'WB007-B'!$P:$P,1,FALSE))),AND($B266=$B265,AF265=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F266:AF266,\"x\")>0,TRUE,FALSE)","v":true}]
["x264","Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost",null,6.1998182999999996,"m",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-A'!$P:$P,1,FALSE))),AND($B267=$B266,G266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-B'!$P:$P,1,FALSE))),AND($B267=$B266,H266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-C'!$P:$P,1,FALSE))),AND($B267=$B266,I266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-D'!$P:$P,1,FALSE))),AND($B267=$B266,J266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-E'!$P:$P,1,FALSE))),AND($B267=$B266,K266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB002-F'!$P:$P,1,FALSE))),AND($B267=$B266,L266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB003-A'!$P:$P,1,FALSE))),AND($B267=$B266,M266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB003-B'!$P:$P,1,FALSE))),AND($B267=$B266,N266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB003-C'!$P:$P,1,FALSE))),AND($B267=$B266,O266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB003-D'!$P:$P,1,FALSE))),AND($B267=$B266,P266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB003-E'!$P:$P,1,FALSE))),AND($B267=$B266,Q266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB004-A'!$P:$P,1,FALSE))),AND($B267=$B266,R266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB004-B'!$P:$P,1,FALSE))),AND($B267=$B266,S266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB004-C'!$P:$P,1,FALSE))),AND($B267=$B266,T266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB004-D'!$P:$P,1,FALSE))),AND($B267=$B266,U266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB004-E'!$P:$P,1,FALSE))),AND($B267=$B266,V266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-A'!$P:$P,1,FALSE))),AND($B267=$B266,W266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-B'!$P:$P,1,FALSE))),AND($B267=$B266,X266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-C'!$P:$P,1,FALSE))),AND($B267=$B266,Y266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-D'!$P:$P,1,FALSE))),AND($B267=$B266,Z266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-E'!$P:$P,1,FALSE))),AND($B267=$B266,AA266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB005-F'!$P:$P,1,FALSE))),AND($B267=$B266,AB266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB006-A'!$P:$P,1,FALSE))),AND($B267=$B266,AC266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB006-B'!$P:$P,1,FALSE))),AND($B267=$B266,AD266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB007-A'!$P:$P,1,FALSE))),AND($B267=$B266,AE266=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A267,'WB007-B'!$P:$P,1,FALSE))),AND($B267=$B266,AF266=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F267:AF267,\"x\")>0,TRUE,FALSE)","v":true}]
["x265","Removal of core trays from site",null,90.082830000000001,"Pallet",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-A'!$P:$P,1,FALSE))),AND($B268=$B267,G267=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-B'!$P:$P,1,FALSE))),AND($B268=$B267,H267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-C'!$P:$P,1,FALSE))),AND($B268=$B267,I267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-D'!$P:$P,1,FALSE))),AND($B268=$B267,J267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-E'!$P:$P,1,FALSE))),AND($B268=$B267,K267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB002-F'!$P:$P,1,FALSE))),AND($B268=$B267,L267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB003-A'!$P:$P,1,FALSE))),AND($B268=$B267,M267=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB003-B'!$P:$P,1,FALSE))),AND($B268=$B267,N267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB003-C'!$P:$P,1,FALSE))),AND($B268=$B267,O267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB003-D'!$P:$P,1,FALSE))),AND($B268=$B267,P267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB003-E'!$P:$P,1,FALSE))),AND($B268=$B267,Q267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB004-A'!$P:$P,1,FALSE))),AND($B268=$B267,R267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB004-B'!$P:$P,1,FALSE))),AND($B268=$B267,S267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB004-C'!$P:$P,1,FALSE))),AND($B268=$B267,T267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB004-D'!$P:$P,1,FALSE))),AND($B268=$B267,U267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB004-E'!$P:$P,1,FALSE))),AND($B268=$B267,V267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-A'!$P:$P,1,FALSE))),AND($B268=$B267,W267=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-B'!$P:$P,1,FALSE))),AND($B268=$B267,X267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-C'!$P:$P,1,FALSE))),AND($B268=$B267,Y267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-D'!$P:$P,1,FALSE))),AND($B268=$B267,Z267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-E'!$P:$P,1,FALSE))),AND($B268=$B267,AA267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB005-F'!$P:$P,1,FALSE))),AND($B268=$B267,AB267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB006-A'!$P:$P,1,FALSE))),AND($B268=$B267,AC267=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB006-B'!$P:$P,1,FALSE))),AND($B268=$B267,AD267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB007-A'!$P:$P,1,FALSE))),AND($B268=$B267,AE267=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A268,'WB007-B'!$P:$P,1,FALSE))),AND($B268=$B267,AF267=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F268:AF268,\"x\")>0,TRUE,FALSE)","v":true}]
["x266","Removal of plastic pond liners for offsite disposal",null,4610.1212999999998,"ha",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-A'!$P:$P,1,FALSE))),AND($B269=$B268,G268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-B'!$P:$P,1,FALSE))),AND($B269=$B268,H268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-C'!$P:$P,1,FALSE))),AND($B269=$B268,I268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-D'!$P:$P,1,FALSE))),AND($B269=$B268,J268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-E'!$P:$P,1,FALSE))),AND($B269=$B268,K268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB002-F'!$P:$P,1,FALSE))),AND($B269=$B268,L268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB003-A'!$P:$P,1,FALSE))),AND($B269=$B268,M268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB003-B'!$P:$P,1,FALSE))),AND($B269=$B268,N268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB003-C'!$P:$P,1,FALSE))),AND($B269=$B268,O268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB003-D'!$P:$P,1,FALSE))),AND($B269=$B268,P268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB003-E'!$P:$P,1,FALSE))),AND($B269=$B268,Q268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB004-A'!$P:$P,1,FALSE))),AND($B269=$B268,R268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB004-B'!$P:$P,1,FALSE))),AND($B269=$B268,S268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB004-C'!$P:$P,1,FALSE))),AND($B269=$B268,T268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB004-D'!$P:$P,1,FALSE))),AND($B269=$B268,U268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB004-E'!$P:$P,1,FALSE))),AND($B269=$B268,V268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-A'!$P:$P,1,FALSE))),AND($B269=$B268,W268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-B'!$P:$P,1,FALSE))),AND($B269=$B268,X268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-C'!$P:$P,1,FALSE))),AND($B269=$B268,Y268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-D'!$P:$P,1,FALSE))),AND($B269=$B268,Z268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-E'!$P:$P,1,FALSE))),AND($B269=$B268,AA268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB005-F'!$P:$P,1,FALSE))),AND($B269=$B268,AB268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB006-A'!$P:$P,1,FALSE))),AND($B269=$B268,AC268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB006-B'!$P:$P,1,FALSE))),AND($B269=$B268,AD268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB007-A'!$P:$P,1,FALSE))),AND($B269=$B268,AE268=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A269,'WB007-B'!$P:$P,1,FALSE))),AND($B269=$B268,AF268=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(COUNTIF(F269:AF269,\"x\")>0,TRUE,FALSE)","v":true}]
["x267","Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel",null,121.87676999999999,"ML",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-A'!$P:$P,1,FALSE))),AND($B270=$B269,G269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-B'!$P:$P,1,FALSE))),AND($B270=$B269,H269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-C'!$P:$P,1,FALSE))),AND($B270=$B269,I269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-D'!$P:$P,1,FALSE))),AND($B270=$B269,J269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-E'!$P:$P,1,FALSE))),AND($B270=$B269,K269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB002-F'!$P:$P,1,FALSE))),AND($B270=$B269,L269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB003-A'!$P:$P,1,FALSE))),AND($B270=$B269,M269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB003-B'!$P:$P,1,FALSE))),AND($B270=$B269,N269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB003-C'!$P:$P,1,FALSE))),AND($B270=$B269,O269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB003-D'!$P:$P,1,FALSE))),AND($B270=$B269,P269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB003-E'!$P:$P,1,FALSE))),AND($B270=$B269,Q269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB004-A'!$P:$P,1,FALSE))),AND($B270=$B269,R269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB004-B'!$P:$P,1,FALSE))),AND($B270=$B269,S269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB004-C'!$P:$P,1,FALSE))),AND($B270=$B269,T269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB004-D'!$P:$P,1,FALSE))),AND($B270=$B269,U269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB004-E'!$P:$P,1,FALSE))),AND($B270=$B269,V269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-A'!$P:$P,1,FALSE))),AND($B270=$B269,W269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-B'!$P:$P,1,FALSE))),AND($B270=$B269,X269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-C'!$P:$P,1,FALSE))),AND($B270=$B269,Y269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-D'!$P:$P,1,FALSE))),AND($B270=$B269,Z269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-E'!$P:$P,1,FALSE))),AND($B270=$B269,AA269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB005-F'!$P:$P,1,FALSE))),AND($B270=$B269,AB269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB006-A'!$P:$P,1,FALSE))),AND($B270=$B269,AC269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB006-B'!$P:$P,1,FALSE))),AND($B270=$B269,AD269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB007-A'!$P:$P,1,FALSE))),AND($B270=$B269,AE269=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A270,'WB007-B'!$P:$P,1,FALSE))),AND($B270=$B269,AF269=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(COUNTIF(F270:AF270,\"x\")>0,TRUE,FALSE)","v":true}]
["x268","Clear and grub existing vegetation",null,4875.0707999999995,"Ha",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-A'!$P:$P,1,FALSE))),AND($B271=$B270,G270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-B'!$P:$P,1,FALSE))),AND($B271=$B270,H270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-C'!$P:$P,1,FALSE))),AND($B271=$B270,I270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-C'!$P:$P,1,FALSE))),AND($B271=$B270,J270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-E'!$P:$P,1,FALSE))),AND($B271=$B270,K270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB002-F'!$P:$P,1,FALSE))),AND($B271=$B270,L270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB003-A'!$P:$P,1,FALSE))),AND($B271=$B270,M270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB003-B'!$P:$P,1,FALSE))),AND($B271=$B270,N270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB003-C'!$P:$P,1,FALSE))),AND($B271=$B270,O270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB003-D'!$P:$P,1,FALSE))),AND($B271=$B270,P270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB003-E'!$P:$P,1,FALSE))),AND($B271=$B270,Q270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB004-A'!$P:$P,1,FALSE))),AND($B271=$B270,R270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB004-B'!$P:$P,1,FALSE))),AND($B271=$B270,S270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB004-C'!$P:$P,1,FALSE))),AND($B271=$B270,T270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB004-D'!$P:$P,1,FALSE))),AND($B271=$B270,U270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB004-E'!$P:$P,1,FALSE))),AND($B271=$B270,V270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-A'!$P:$P,1,FALSE))),AND($B271=$B270,W270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-B'!$P:$P,1,FALSE))),AND($B271=$B270,X270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-C'!$P:$P,1,FALSE))),AND($B271=$B270,Y270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-D'!$P:$P,1,FALSE))),AND($B271=$B270,Z270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-E'!$P:$P,1,FALSE))),AND($B271=$B270,AA270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB005-F'!$P:$P,1,FALSE))),AND($B271=$B270,AB270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB006-A'!$P:$P,1,FALSE))),AND($B271=$B270,AC270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB006-B'!$P:$P,1,FALSE))),AND($B271=$B270,AD270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB007-A'!$P:$P,1,FALSE))),AND($B271=$B270,AE270=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A271,'WB007-B'!$P:$P,1,FALSE))),AND($B271=$B270,AF270=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F271:AF271,\"x\")>0,TRUE,FALSE)","v":true}]
["x269","Plugging of portal with concrete (width >2m)",null,292661.09810399998,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-A'!$P:$P,1,FALSE))),AND($B272=$B271,G271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-B'!$P:$P,1,FALSE))),AND($B272=$B271,H271=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-C'!$P:$P,1,FALSE))),AND($B272=$B271,I271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-D'!$P:$P,1,FALSE))),AND($B272=$B271,J271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-E'!$P:$P,1,FALSE))),AND($B272=$B271,K271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB002-F'!$P:$P,1,FALSE))),AND($B272=$B271,L271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB003-A'!$P:$P,1,FALSE))),AND($B272=$B271,M271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB003-B'!$P:$P,1,FALSE))),AND($B272=$B271,N271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB003-C'!$P:$P,1,FALSE))),AND($B272=$B271,O271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB003-D'!$P:$P,1,FALSE))),AND($B272=$B271,P271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB003-E'!$P:$P,1,FALSE))),AND($B272=$B271,Q271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB004-A'!$P:$P,1,FALSE))),AND($B272=$B271,R271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB004-B'!$P:$P,1,FALSE))),AND($B272=$B271,S271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB004-C'!$P:$P,1,FALSE))),AND($B272=$B271,T271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB004-D'!$P:$P,1,FALSE))),AND($B272=$B271,U271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB004-E'!$P:$P,1,FALSE))),AND($B272=$B271,V271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-A'!$P:$P,1,FALSE))),AND($B272=$B271,W271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-B'!$P:$P,1,FALSE))),AND($B272=$B271,X271=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-C'!$P:$P,1,FALSE))),AND($B272=$B271,Y271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-D'!$P:$P,1,FALSE))),AND($B272=$B271,Z271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-E'!$P:$P,1,FALSE))),AND($B272=$B271,AA271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB005-F'!$P:$P,1,FALSE))),AND($B272=$B271,AB271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB006-A'!$P:$P,1,FALSE))),AND($B272=$B271,AC271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB006-B'!$P:$P,1,FALSE))),AND($B272=$B271,AD271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB007-A'!$P:$P,1,FALSE))),AND($B272=$B271,AE271=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A272,'WB007-B'!$P:$P,1,FALSE))),AND($B272=$B271,AF271=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F272:AF272,\"x\")>0,TRUE,FALSE)","v":true}]
["x270","Purchase of capping material where there is a shortage on site",null,34.814364300000001,"m3",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-A'!$P:$P,1,FALSE))),AND($B273=$B272,G272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-B'!$P:$P,1,FALSE))),AND($B273=$B272,H272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-C'!$P:$P,1,FALSE))),AND($B273=$B272,I272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-D'!$P:$P,1,FALSE))),AND($B273=$B272,J272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-E'!$P:$P,1,FALSE))),AND($B273=$B272,K272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB002-F'!$P:$P,1,FALSE))),AND($B273=$B272,L272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB003-A'!$P:$P,1,FALSE))),AND($B273=$B272,M272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB003-B'!$P:$P,1,FALSE))),AND($B273=$B272,N272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB003-C'!$P:$P,1,FALSE))),AND($B273=$B272,O272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB003-D'!$P:$P,1,FALSE))),AND($B273=$B272,P272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB003-E'!$P:$P,1,FALSE))),AND($B273=$B272,Q272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB004-A'!$P:$P,1,FALSE))),AND($B273=$B272,R272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB004-B'!$P:$P,1,FALSE))),AND($B273=$B272,S272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB004-C'!$P:$P,1,FALSE))),AND($B273=$B272,T272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB004-D'!$P:$P,1,FALSE))),AND($B273=$B272,U272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB004-E'!$P:$P,1,FALSE))),AND($B273=$B272,V272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-A'!$P:$P,1,FALSE))),AND($B273=$B272,W272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-B'!$P:$P,1,FALSE))),AND($B273=$B272,X272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-C'!$P:$P,1,FALSE))),AND($B273=$B272,Y272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-D'!$P:$P,1,FALSE))),AND($B273=$B272,Z272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-E'!$P:$P,1,FALSE))),AND($B273=$B272,AA272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB005-F'!$P:$P,1,FALSE))),AND($B273=$B272,AB272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB006-A'!$P:$P,1,FALSE))),AND($B273=$B272,AC272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB006-B'!$P:$P,1,FALSE))),AND($B273=$B272,AD272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB007-A'!$P:$P,1,FALSE))),AND($B273=$B272,AE272=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A273,'WB007-B'!$P:$P,1,FALSE))),AND($B273=$B272,AF272=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(COUNTIF(F273:AF273,\"x\")>0,TRUE,FALSE)","v":true}]
["x271","Purchase of clean fill material where there is a shortage on site",null,9.3262224000000007,"m3",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-A'!$P:$P,1,FALSE))),AND($B274=$B273,G273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-B'!$P:$P,1,FALSE))),AND($B274=$B273,H273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-C'!$P:$P,1,FALSE))),AND($B274=$B273,I273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-D'!$P:$P,1,FALSE))),AND($B274=$B273,J273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-E'!$P:$P,1,FALSE))),AND($B274=$B273,K273=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB002-F'!$P:$P,1,FALSE))),AND($B274=$B273,L273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB003-A'!$P:$P,1,FALSE))),AND($B274=$B273,M273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB003-B'!$P:$P,1,FALSE))),AND($B274=$B273,N273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB003-C'!$P:$P,1,FALSE))),AND($B274=$B273,O273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB003-D'!$P:$P,1,FALSE))),AND($B274=$B273,P273=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB003-E'!$P:$P,1,FALSE))),AND($B274=$B273,Q273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB004-A'!$P:$P,1,FALSE))),AND($B274=$B273,R273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB004-B'!$P:$P,1,FALSE))),AND($B274=$B273,S273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB004-C'!$P:$P,1,FALSE))),AND($B274=$B273,T273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB004-D'!$P:$P,1,FALSE))),AND($B274=$B273,U273=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB004-E'!$P:$P,1,FALSE))),AND($B274=$B273,V273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-A'!$P:$P,1,FALSE))),AND($B274=$B273,W273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-B'!$P:$P,1,FALSE))),AND($B274=$B273,X273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-C'!$P:$P,1,FALSE))),AND($B274=$B273,Y273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-D'!$P:$P,1,FALSE))),AND($B274=$B273,Z273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-E'!$P:$P,1,FALSE))),AND($B274=$B273,AA273=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB005-F'!$P:$P,1,FALSE))),AND($B274=$B273,AB273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB006-A'!$P:$P,1,FALSE))),AND($B274=$B273,AC273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB006-B'!$P:$P,1,FALSE))),AND($B274=$B273,AD273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB007-A'!$P:$P,1,FALSE))),AND($B274=$B273,AE273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A274,'WB007-B'!$P:$P,1,FALSE))),AND($B274=$B273,AF273=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F274:AF274,\"x\")>0,TRUE,FALSE)","v":true}]
["x272","Removal of fences not required in the final landform",null,21.195959999999999,"m",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-A'!$P:$P,1,FALSE))),AND($B275=$B274,G274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-B'!$P:$P,1,FALSE))),AND($B275=$B274,H274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-C'!$P:$P,1,FALSE))),AND($B275=$B274,I274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-D'!$P:$P,1,FALSE))),AND($B275=$B274,J274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-E'!$P:$P,1,FALSE))),AND($B275=$B274,K274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB002-F'!$P:$P,1,FALSE))),AND($B275=$B274,L274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB003-A'!$P:$P,1,FALSE))),AND($B275=$B274,M274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB003-B'!$P:$P,1,FALSE))),AND($B275=$B274,N274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB003-C'!$P:$P,1,FALSE))),AND($B275=$B274,O274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB003-D'!$P:$P,1,FALSE))),AND($B275=$B274,P274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB003-E'!$P:$P,1,FALSE))),AND($B275=$B274,Q274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB004-A'!$P:$P,1,FALSE))),AND($B275=$B274,R274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB004-B'!$P:$P,1,FALSE))),AND($B275=$B274,S274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB004-C'!$P:$P,1,FALSE))),AND($B275=$B274,T274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB004-D'!$P:$P,1,FALSE))),AND($B275=$B274,U274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB004-E'!$P:$P,1,FALSE))),AND($B275=$B274,V274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-A'!$P:$P,1,FALSE))),AND($B275=$B274,W274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-B'!$P:$P,1,FALSE))),AND($B275=$B274,X274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-C'!$P:$P,1,FALSE))),AND($B275=$B274,Y274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-D'!$P:$P,1,FALSE))),AND($B275=$B274,Z274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-E'!$P:$P,1,FALSE))),AND($B275=$B274,AA274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB005-F'!$P:$P,1,FALSE))),AND($B275=$B274,AB274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB006-A'!$P:$P,1,FALSE))),AND($B275=$B274,AC274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB006-B'!$P:$P,1,FALSE))),AND($B275=$B274,AD274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB007-A'!$P:$P,1,FALSE))),AND($B275=$B274,AE274=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A275,'WB007-B'!$P:$P,1,FALSE))),AND($B275=$B274,AF274=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F275:AF275,\"x\")>0,TRUE,FALSE)","v":true}]
["x273","Installation of geotextile/geofabric layer",null,37092.929999999993,"Ha",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-A'!$P:$P,1,FALSE))),AND($B276=$B275,G275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-B'!$P:$P,1,FALSE))),AND($B276=$B275,H275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-C'!$P:$P,1,FALSE))),AND($B276=$B275,I275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-D'!$P:$P,1,FALSE))),AND($B276=$B275,J275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-E'!$P:$P,1,FALSE))),AND($B276=$B275,K275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB002-F'!$P:$P,1,FALSE))),AND($B276=$B275,L275=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB003-A'!$P:$P,1,FALSE))),AND($B276=$B275,M275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB003-B'!$P:$P,1,FALSE))),AND($B276=$B275,N275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB003-C'!$P:$P,1,FALSE))),AND($B276=$B275,O275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB003-D'!$P:$P,1,FALSE))),AND($B276=$B275,P275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB003-E'!$P:$P,1,FALSE))),AND($B276=$B275,Q275=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB004-A'!$P:$P,1,FALSE))),AND($B276=$B275,R275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB004-B'!$P:$P,1,FALSE))),AND($B276=$B275,S275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB004-C'!$P:$P,1,FALSE))),AND($B276=$B275,T275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB004-D'!$P:$P,1,FALSE))),AND($B276=$B275,U275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB004-E'!$P:$P,1,FALSE))),AND($B276=$B275,V275=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-A'!$P:$P,1,FALSE))),AND($B276=$B275,W275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-B'!$P:$P,1,FALSE))),AND($B276=$B275,X275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-C'!$P:$P,1,FALSE))),AND($B276=$B275,Y275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-D'!$P:$P,1,FALSE))),AND($B276=$B275,Z275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-E'!$P:$P,1,FALSE))),AND($B276=$B275,AA275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB005-F'!$P:$P,1,FALSE))),AND($B276=$B275,AB275=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB006-A'!$P:$P,1,FALSE))),AND($B276=$B275,AC275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB006-B'!$P:$P,1,FALSE))),AND($B276=$B275,AD275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB007-A'!$P:$P,1,FALSE))),AND($B276=$B275,AE275=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A276,'WB007-B'!$P:$P,1,FALSE))),AND($B276=$B275,AF275=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F276:AF276,\"x\")>0,TRUE,FALSE)","v":true}]
["x274","Site security and monitoring of the site during the rehabilitation works period",null,"Use 1st principles to build a rate",null,null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-A'!$P:$P,1,FALSE))),AND($B277=$B276,G276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-B'!$P:$P,1,FALSE))),AND($B277=$B276,H276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-C'!$P:$P,1,FALSE))),AND($B277=$B276,I276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-D'!$P:$P,1,FALSE))),AND($B277=$B276,J276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-E'!$P:$P,1,FALSE))),AND($B277=$B276,K276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB002-F'!$P:$P,1,FALSE))),AND($B277=$B276,L276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB003-A'!$P:$P,1,FALSE))),AND($B277=$B276,M276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB003-B'!$P:$P,1,FALSE))),AND($B277=$B276,N276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB003-C'!$P:$P,1,FALSE))),AND($B277=$B276,O276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB003-D'!$P:$P,1,FALSE))),AND($B277=$B276,P276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB003-E'!$P:$P,1,FALSE))),AND($B277=$B276,Q276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB004-A'!$P:$P,1,FALSE))),AND($B277=$B276,R276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB004-B'!$P:$P,1,FALSE))),AND($B277=$B276,S276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB004-C'!$P:$P,1,FALSE))),AND($B277=$B276,T276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB004-D'!$P:$P,1,FALSE))),AND($B277=$B276,U276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB004-E'!$P:$P,1,FALSE))),AND($B277=$B276,V276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-A'!$P:$P,1,FALSE))),AND($B277=$B276,W276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-B'!$P:$P,1,FALSE))),AND($B277=$B276,X276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-C'!$P:$P,1,FALSE))),AND($B277=$B276,Y276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-D'!$P:$P,1,FALSE))),AND($B277=$B276,Z276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-E'!$P:$P,1,FALSE))),AND($B277=$B276,AA276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB005-F'!$P:$P,1,FALSE))),AND($B277=$B276,AB276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB006-A'!$P:$P,1,FALSE))),AND($B277=$B276,AC276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB006-B'!$P:$P,1,FALSE))),AND($B277=$B276,AD276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB007-A'!$P:$P,1,FALSE))),AND($B277=$B276,AE276=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A277,'WB007-B'!$P:$P,1,FALSE))),AND($B277=$B276,AF276=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F277:AF277,\"x\")>0,TRUE,FALSE)","v":true}]
["x275","Removal of waste car tyres ",null,11,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-A'!$P:$P,1,FALSE))),AND($B278=$B277,G277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-B'!$P:$P,1,FALSE))),AND($B278=$B277,H277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-C'!$P:$P,1,FALSE))),AND($B278=$B277,I277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-D'!$P:$P,1,FALSE))),AND($B278=$B277,J277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-E'!$P:$P,1,FALSE))),AND($B278=$B277,K277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB002-F'!$P:$P,1,FALSE))),AND($B278=$B277,L277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB003-A'!$P:$P,1,FALSE))),AND($B278=$B277,M277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB003-B'!$P:$P,1,FALSE))),AND($B278=$B277,N277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB003-C'!$P:$P,1,FALSE))),AND($B278=$B277,O277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB003-D'!$P:$P,1,FALSE))),AND($B278=$B277,P277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB003-E'!$P:$P,1,FALSE))),AND($B278=$B277,Q277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB004-A'!$P:$P,1,FALSE))),AND($B278=$B277,R277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB004-B'!$P:$P,1,FALSE))),AND($B278=$B277,S277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB004-C'!$P:$P,1,FALSE))),AND($B278=$B277,T277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB004-D'!$P:$P,1,FALSE))),AND($B278=$B277,U277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB004-E'!$P:$P,1,FALSE))),AND($B278=$B277,V277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-A'!$P:$P,1,FALSE))),AND($B278=$B277,W277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-B'!$P:$P,1,FALSE))),AND($B278=$B277,X277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-C'!$P:$P,1,FALSE))),AND($B278=$B277,Y277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-D'!$P:$P,1,FALSE))),AND($B278=$B277,Z277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-E'!$P:$P,1,FALSE))),AND($B278=$B277,AA277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB005-F'!$P:$P,1,FALSE))),AND($B278=$B277,AB277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB006-A'!$P:$P,1,FALSE))),AND($B278=$B277,AC277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB006-B'!$P:$P,1,FALSE))),AND($B278=$B277,AD277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB007-A'!$P:$P,1,FALSE))),AND($B278=$B277,AE277=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A278,'WB007-B'!$P:$P,1,FALSE))),AND($B278=$B277,AF277=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F278:AF278,\"x\")>0,TRUE,FALSE)","v":true}]
["x276","Disconnection of gas supply",null,220,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-A'!$P:$P,1,FALSE))),AND($B279=$B278,G278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-B'!$P:$P,1,FALSE))),AND($B279=$B278,H278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-C'!$P:$P,1,FALSE))),AND($B279=$B278,I278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-D'!$P:$P,1,FALSE))),AND($B279=$B278,J278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-E'!$P:$P,1,FALSE))),AND($B279=$B278,K278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB002-F'!$P:$P,1,FALSE))),AND($B279=$B278,L278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB003-A'!$P:$P,1,FALSE))),AND($B279=$B278,M278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB003-B'!$P:$P,1,FALSE))),AND($B279=$B278,N278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB003-C'!$P:$P,1,FALSE))),AND($B279=$B278,O278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB003-D'!$P:$P,1,FALSE))),AND($B279=$B278,P278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB003-E'!$P:$P,1,FALSE))),AND($B279=$B278,Q278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB004-A'!$P:$P,1,FALSE))),AND($B279=$B278,R278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB004-B'!$P:$P,1,FALSE))),AND($B279=$B278,S278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB004-C'!$P:$P,1,FALSE))),AND($B279=$B278,T278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB004-D'!$P:$P,1,FALSE))),AND($B279=$B278,U278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB004-E'!$P:$P,1,FALSE))),AND($B279=$B278,V278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-A'!$P:$P,1,FALSE))),AND($B279=$B278,W278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-B'!$P:$P,1,FALSE))),AND($B279=$B278,X278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-C'!$P:$P,1,FALSE))),AND($B279=$B278,Y278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-D'!$P:$P,1,FALSE))),AND($B279=$B278,Z278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-E'!$P:$P,1,FALSE))),AND($B279=$B278,AA278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB005-F'!$P:$P,1,FALSE))),AND($B279=$B278,AB278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB006-A'!$P:$P,1,FALSE))),AND($B279=$B278,AC278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB006-B'!$P:$P,1,FALSE))),AND($B279=$B278,AD278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB007-A'!$P:$P,1,FALSE))),AND($B279=$B278,AE278=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A279,'WB007-B'!$P:$P,1,FALSE))),AND($B279=$B278,AF278=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(COUNTIF(F279:AF279,\"x\")>0,TRUE,FALSE)","v":true}]
["x277","Disconnection of water suply",null,3000,"ea",null,{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-A'!$P:$P,1,FALSE))),AND($B280=$B279,G279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-B'!$P:$P,1,FALSE))),AND($B280=$B279,H279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-C'!$P:$P,1,FALSE))),AND($B280=$B279,I279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-D'!$P:$P,1,FALSE))),AND($B280=$B279,J279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-E'!$P:$P,1,FALSE))),AND($B280=$B279,K279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB002-F'!$P:$P,1,FALSE))),AND($B280=$B279,L279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB003-A'!$P:$P,1,FALSE))),AND($B280=$B279,M279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB003-B'!$P:$P,1,FALSE))),AND($B280=$B279,N279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB003-C'!$P:$P,1,FALSE))),AND($B280=$B279,O279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB003-D'!$P:$P,1,FALSE))),AND($B280=$B279,P279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB003-E'!$P:$P,1,FALSE))),AND($B280=$B279,Q279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB004-A'!$P:$P,1,FALSE))),AND($B280=$B279,R279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB004-B'!$P:$P,1,FALSE))),AND($B280=$B279,S279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB004-C'!$P:$P,1,FALSE))),AND($B280=$B279,T279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB004-D'!$P:$P,1,FALSE))),AND($B280=$B279,U279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB004-E'!$P:$P,1,FALSE))),AND($B280=$B279,V279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-A'!$P:$P,1,FALSE))),AND($B280=$B279,W279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-B'!$P:$P,1,FALSE))),AND($B280=$B279,X279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-C'!$P:$P,1,FALSE))),AND($B280=$B279,Y279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-D'!$P:$P,1,FALSE))),AND($B280=$B279,Z279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-E'!$P:$P,1,FALSE))),AND($B280=$B279,AA279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB005-F'!$P:$P,1,FALSE))),AND($B280=$B279,AB279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB006-A'!$P:$P,1,FALSE))),AND($B280=$B279,AC279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB006-B'!$P:$P,1,FALSE))),AND($B280=$B279,AD279=\"x\")),\"x\",\"\")","v":""},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB007-A'!$P:$P,1,FALSE))),AND($B280=$B279,AE279=\"x\")),\"x\",\"\")","v":"x"},{"$f":"IF(OR(NOT(ISNA(VLOOKUP($A280,'WB007-B'!$P:$P,1,FALSE))),AND($B280=$B279,AF279=\"x\")),\"x\",\"\")","v":""},true]

{"sheet":"Terms-con","index":3,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,30,2,39],[15,38,15,39],[15,34,15,37],[7,46,7,53],[39,30,39,36],[38,30,38,36],[37,30,37,36],[42,30,42,36],[41,30,41,36],[25,32,25,33],[25,35,25,39],[28,37,28,39],[29,37,29,39],[23,32,23,39],[22,32,22,39],[21,32,21,39],[19,32,19,39],[17,32,17,39],[29,30,29,36],[13,32,13,39],[11,32,11,39],[9,32,9,39],[7,32,7,39],[2,44,2,53],[15,52,15,53],[15,48,15,51],[15,46,15,47],[13,46,13,53],[11,46,11,53],[9,46,9,53],[42,44,42,50],[42,51,42,53],[28,51,28,53],[29,44,29,50],[29,51,29,53],[30,44,30,50],[30,51,30,53],[19,46,19,53],[21,46,21,53],[22,46,22,53],[23,46,23,53],[25,46,25,47],[25,49,25,53],[50,44,50,50],[17,46,17,53],[40,44,40,50],[40,51,40,53],[41,44,41,50],[41,51,41,53],[38,44,38,50],[38,51,38,53],[35,44,35,50],[35,51,35,53],[39,44,39,50],[39,51,39,53],[36,44,36,50],[36,51,36,53],[37,44,37,50],[37,51,37,53],[31,44,31,53],[32,44,32,50],[32,51,32,53],[33,44,33,50],[33,51,33,53],[34,44,34,50],[34,51,34,53],[28,44,28,50],[50,30,50,36],[40,30,40,36],[34,37,34,39],[35,37,35,39],[36,37,36,39],[30,37,30,39],[32,37,32,39],[33,37,33,39],[33,30,33,36],[32,30,32,36],[31,30,31,39],[30,30,30,36],[36,30,36,36],[35,30,35,36],[34,30,34,36],[39,37,39,39],[38,37,38,39],[37,37,37,39],[42,37,42,39],[41,37,41,39],[40,37,40,39],[28,30,28,36],[42,16,42,22],[42,23,42,25],[50,16,50,22],[15,32,15,33],[39,16,39,22],[39,23,39,25],[40,16,40,22],[40,23,40,25],[41,16,41,22],[41,23,41,25],[36,16,36,22],[36,23,36,25],[37,16,37,22],[37,23,37,25],[38,16,38,22],[38,23,38,25],[33,16,33,22],[33,23,33,25],[35,16,35,22],[35,23,35,25],[29,16,29,22],[29,23,29,25],[30,16,30,22],[34,16,34,22],[34,23,34,25],[25,21,25,25],[25,18,25,19],[23,18,23,25],[22,18,22,25],[2,2,2,11],[30,23,30,25],[31,16,31,25],[32,16,32,22],[32,23,32,25],[28,16,28,22],[28,23,28,25],[15,18,15,19],[15,20,15,23],[15,24,15,25],[17,18,17,25],[19,18,19,25],[21,18,21,25],[13,18,13,25],[11,18,11,25],[9,18,9,25],[7,18,7,25],[2,16,2,25]]}
[]
[]
[null,null,"TERMS AND CONDITIONS OF USE-REHABILITATION LIABILITY CALCULATOR"]

{"sheet":"WBSYS-A","index":4,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":true,"merged":[[35,2,35,4],[35,5,35,6],[35,8,35,10],[35,11,35,12],[55,5,55,12],[49,5,49,12],[45,5,45,12],[46,5,46,12],[47,5,47,12],[50,5,50,12],[53,5,53,12],[54,5,54,12],[42,5,42,12],[37,2,37,4],[37,5,37,6],[37,11,37,12],[20,4,20,12],[22,2,22,3],[22,4,22,12],[14,4,14,12],[30,2,31,12],[28,2,28,12],[18,2,18,3],[18,4,18,12],[26,2,26,3],[26,4,26,5],[26,7,26,8],[26,9,26,12],[23,4,23,12],[24,4,24,12],[20,2,20,3],[12,2,12,3],[12,4,12,12],[16,2,16,3],[16,4,16,5],[16,11,16,12],[14,2,14,3],[4,2,4,12],[6,2,6,12],[8,2,8,3],[8,4,8,12],[10,2,10,3],[10,4,10,12],[39,2,39,4],[39,5,39,6],[39,8,39,10],[41,5,41,12],[37,8,38,10]]}
[]
[]
[null,null,"Bond Calculator Version: 20250730"]
[]
[null,null,"Site Registration"]
[]
[null,null,"Complete the following fields prior to calculating the Rehabilitation Liability."]
[]
[null,null,"Site Name:"]
[]
[null,null,"Tenement No."]
[]
[null,null,"Site Owner:"]
[]
[null,null,"Site Operator:"]
[]
[null,null,"Current Bond",null,null,null,"Date of last Rehabilitation Bond Review:"]
[]
[null,null,"Site Contact:"]
[]
[null,null,"Position:"]
[]
[null,null,"Address:"]
[]
[]
[]
[null,null,"Phone:",null,null,null,null,"Email:"]
[]
[null,null,"Site Description"]
[]
[null,null,"The following site specific information is requested to provide background information in the context of calculating the rehabilitation bond."]
[]
[]
[null,null,"Summary of Operational Activities"]
[]
[null,null,"Total Annual production: ",null,null,null,null,null,"Projected completion date:"]
[]
[null,null,"Tenement area (ha):",null,null,null,null,null,"Approved maximum disturbance area:"]
[]
[null,null,"Current disturbance area:"]
[]
[null,null,"Approval Criteria:"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Approved final land use:"]

{"sheet":"WBSYS-B","index":5,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":true,"merged":[[16,17,17,17],[7,2,11,3],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[16,9,17,9],[16,11,17,11],[16,14,17,14],[16,15,17,15],[21,14,21,16],[16,16,17,16],[16,13,17,13],[16,2,20,2],[18,7,20,8],[23,3,23,8],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Third Party Project Management & Contingencies"]
[]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null,null,null,null,null,null,null,"Sub Total of all Domain Areas "]
[]
[null,null,"Item","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Mobilisation & Demobilisation (third party contractor rates apply)."},"Y",1,"%",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",$L$14*H17),F17*I17),\"\")","v":""},"Select Distance","This is to cover the cost of the \"third party\" contractor bringing equipment to the site to undertake the rehabilitation works.  It needs to reflect the true costs of getting the equipment to and from the site. \nWhere an Alternate Unit Rate is selected, users are to apply 1st principles. Please provide detailed explanatory notes of how the 1st principle rate has been determined.",null,null,{"$f":"IF(I17=0,0,1)","v":0},{"$f":"IF(Q17=1,\"X137\",IF(Q17=2,\"X138\",IF(Q17=3,\"X139\",IF(Q17=4,\"X140\",IF(Q17=5,\"X141\",\"X137\")))))","v":"X137"},{"$f":"VLOOKUP(K17,Select_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,"Environmental monitoring requirements during rehabilitation.","Y",0.05,"%","This has deliberately been left blank",null,{"$f":"IF($E19=\"Y\",$L$14*F19,\"\")","v":0},null,"This item is to cover any monitoring and measurement requirements that may be needed during rehabilitation of the project."]
[null,null,null,"Project Management & Surveying (this includes preparing any documentation and well as engineering and design changes that may be needed during closure).","Y",0.1,"%",null,null,{"$f":"IF($E20=\"Y\",$L$14*F20,\"\")","v":0},null,"This is to cover any Project Management or Surveying costs that may be required during the closure of the mine.  It also covers the preparation of tender documents and any cost for engineering and re-design that may be required during the closure of the mine."]
[null,null,null,"Contingency","Y",0.1,"%",null,null,{"$f":"IF($E21=\"Y\",$L$14*F21,\"\")","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J17:J21)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for \"Management & Contingencies\"",null,null,null,null,null,{"$f":"J22","v":0}]

{"sheet":"WBSYS-C","index":6,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":true,"merged":[[2,2,2,11],[39,9,39,11],[17,4,17,11],[15,4,15,5],[15,6,15,9],[15,10,15,11],[7,4,7,11],[9,4,9,11],[11,4,11,11],[13,4,13,11],[19,4,19,11],[21,4,21,11],[38,2,38,8],[38,9,38,11],[28,2,28,8],[29,2,29,8],[28,9,28,11],[29,9,29,11],[22,4,22,11],[23,4,23,11],[25,4,25,5],[25,7,25,11],[30,2,30,8],[31,2,31,8],[32,2,32,8],[33,2,33,8],[33,9,33,11],[30,9,30,11],[31,9,31,11],[32,9,32,11],[44,9,44,11],[41,9,41,11],[40,9,40,11],[39,2,39,8],[42,9,42,11],[54,2,54,8],[42,2,42,8],[40,2,40,8],[41,2,41,8],[44,2,44,8],[50,2,50,8],[37,2,37,8],[36,9,36,11],[37,9,37,11],[34,2,34,8],[35,2,35,8],[34,9,34,11],[35,9,35,11],[36,2,36,8]]}
[]
[]
[null,null,"Summary Report of Rehabilitation Liability Calculation"]
[]
[]
[]
[]
[null,null,"Site Name:",null,{"$f":"IF('WBSYS-A'!E9=\"\",\"\",'WBSYS-A'!E9)","v":""}]
[]
[null,null,"Tenement number(s):",null,{"$f":"IF('WBSYS-A'!E11=\"\",\"\",'WBSYS-A'!E11)","v":""}]
[]
[null,null,"Site Owner:",null,{"$f":"IF('WBSYS-A'!E13=\"\",\"\",'WBSYS-A'!E13)","v":""}]
[]
[null,null,"Site Operator:",null,{"$f":"IF('WBSYS-A'!E15=\"\",\"\",'WBSYS-A'!E15)","v":""}]
[]
[null,null,"Current Bond:",null,{"$f":"IF('WBSYS-A'!E17=\"\",\"\",'WBSYS-A'!E17)","v":""},null,"Date of Last Rehabilitation Bond Review:",null,null,null,{"$f":"IF('WBSYS-A'!L17=\"\",\"\",'WBSYS-A'!L17)","v":""}]
[]
[null,null,"Site Contact:",null,{"$f":"IF('WBSYS-A'!E19=\"\",\"\",'WBSYS-A'!E19)","v":""}]
[]
[null,null,"Position:",null,{"$f":"IF('WBSYS-A'!E21=\"\",\"\",'WBSYS-A'!E21)","v":""}]
[]
[null,null,"Address:",null,{"$f":"IF('WBSYS-A'!E23=\"\",\"\",'WBSYS-A'!E23)","v":""}]
[null,null,null,null,{"$f":"IF('WBSYS-A'!E24=\"\",\"\",'WBSYS-A'!E24)","v":""}]
[null,null,null,null,{"$f":"IF('WBSYS-A'!E25=\"\",\"\",'WBSYS-A'!E25)","v":""}]
[]
[null,null,"Phone:",null,{"$f":"IF('WBSYS-A'!E27=\"\",\"\",'WBSYS-A'!E27)","v":""},null,"Email:",{"$f":"IF('WBSYS-A'!J27=\"\",\"\",'WBSYS-A'!J27)","v":""}]
[]
[]
[null,null,"Domain",null,null,null,null,null,null,"Rehabilitation Liability "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sub-Total",null,null,null,null,null,null,{"$f":"SUM(J30:L40)","v":0}]
[]
[null,null,"Total Rehabilitation Liability for the Operation",null,null,null,null,null,null,{"$f":"SUM(J41:L42)","v":0}]
[]
[null,null,"Recommended Bond",null,null,null,null,null,null,{"$f":"IF(Total_Liability<100000,FLOOR(Total_Liability,500),FLOOR(Total_Liability,1000))","v":0}]
[null,null,"This is an accurate assessment of the rehabilitation liability for the site."]
[]
[]
[]
[]
[]
[null,null,"Assessment Completed By",null,null,null,null,null,"Title",null,"Date:"]
[]
[]
[]
[null,null,"Site Manager",null,null,null,null,null,"Title",null,"Date:"]

{"sheet":"WBSYS-D","index":7,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":true,"merged":[[4,2,4,11],[2,2,2,11]]}
[]
[]
[null,null,"Assumptions and Rehabilitation Requirements"]
[]
[null,null,"List or record any assumptions made when completing this tool:"]

{"sheet":"WB001-A","index":8,"n_rows":75,"n_cols":17,"rows_kept":75,"cut":false,"hidden":true,"merged":[[74,3,74,9],[74,10,74,11],[68,7,68,8],[69,7,69,8],[71,4,71,9],[71,10,71,11],[74,14,74,16],[57,14,57,16],[72,14,72,16],[56,14,56,16],[70,14,70,16],[71,14,71,16],[59,16,60,16],[59,15,60,15],[59,14,60,14],[52,14,52,16],[43,14,43,16],[44,15,45,15],[44,14,45,14],[59,3,60,3],[59,12,60,12],[59,11,60,11],[59,9,60,9],[59,8,60,8],[57,10,57,11],[59,5,60,5],[59,13,60,13],[59,7,60,7],[59,6,60,6],[59,4,60,4],[44,4,45,4],[33,5,34,5],[44,11,45,11],[44,9,45,9],[44,8,45,8],[44,16,45,16],[44,13,45,13],[44,12,45,12],[33,13,34,13],[33,11,34,11],[33,16,34,16],[33,15,34,15],[33,14,34,14],[44,6,45,6],[44,5,45,5],[44,7,45,7],[27,15,28,15],[27,16,28,16],[44,3,45,3],[20,14,20,16],[31,16,32,16],[31,14,32,14],[31,15,32,15],[33,6,34,6],[31,9,32,9],[31,11,32,11],[33,9,34,9],[33,8,34,8],[31,7,32,7],[31,8,32,8],[27,14,28,14],[39,14,39,16],[2,2,2,11],[14,2,19,2],[21,2,38,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[27,9,28,9],[31,5,32,5],[31,6,32,6],[27,11,28,11],[33,7,34,7],[33,4,34,4],[33,3,34,3],[53,2,55,2],[57,4,57,9],[53,7,55,7],[7,2,11,3],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[40,2,42,2],[44,2,51,2],[31,3,32,3],[31,4,32,4]]}
[]
[]
[null,null,"Exploration Activities"]
[null,null,null,null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Removal of Plant & Equipment (including camp)                            (for further information on contaminated soil see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all temporary buildings and associated equipment from the exploration camp area."},"Y",null,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes removing all temporary buildings and equipment that is stored within or associated with the camp area.  This includes and chemical and fuel storages that may have been used during the program.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X001"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of rubbish from the site to a licensed landfill facility (ie. General waste, sample bags, bore casing off cuts, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,{"$f":"IF($E17=\"Y\",IF(I17=0,F17*H17,F17*I17),\"\")","v":0},null,"This item includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X003"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing of the windrows, final trim, & deep rip the camp area (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":1605.8922075856124},null,0,null,"This item includes the area requiring minor reshaping to blend in with existing landform, rock raking and deep ripping to enhance revegetation program.  ",null,null,0,"X005"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Access roads & vehicle park-up areas - Minor pushing of the windrows, final trim, & deep rip."},"Y",null,"Ha",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":1605.8922075856124},null,0,null,"This item includes the area requiring minor reshaping to blend in with existing landform, rock raking and deep ripping to enhance revegetation program.  ",null,null,0,"X006"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains and sediment dams required following rehabilitation."},"Y",null,"Ha",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X007"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J20)","v":0}]
[null,null," Rehabilitation of Exploration activities (eg. Surface investigations, drilling, costeans, trenches, shafts & bulk samples)",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Pads - Minor pushing of the batters, fill in pits, sumps and dams used to collect drill fluids, final trim, rock rake & deep rip."},"Y",null,"Ha",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":4014.7305189640301},null,0,null,"This item includes the area requiring minor reshaping to blend in with existing landform, rock raking and deep ripping to enhance revegetation program.  ",null,null,0,"X009"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes - Cap and seal any open bore holes, backfill with cuttings."},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"This item includes backfilling the hole with the cuttings then capping all exploration holes.",null,null,0,"X010"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,0,null,"This item includes grouting and capping all exploration holes.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Access roads  - Minor pushing of the windrows, final trim, & deep rip."},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":1605.8922075856124},null,0,null,"This item includes the area requiring minor reshaping to blend in with existing landform, rock raking and deep ripping to enhance revegetation program.  ",null,null,0,"X012"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Costeans/Trenches - backfill any costeans/trenches that may have been used.  Push rate only"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":2.4818334117232181},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":0},null,"This item includes backfilling any costeans/trenches that may have been utilised during the exploration program.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},"x246"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area < =9m2) - install 500mm concrete plug 3m back from adit and backfill with appropriate material.  The rate includes some reshaping of the batter around the entrance of the adit.  (see other below for alternative where appropriate.)"},"Y",null,"m3",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":21898.530103440167},null,{"$f":"IF($E27=\"Y\",IF(I27=0,IF(H27=\"Select From List\",\"\",F27*H27),F27*I27),\"\")","v":0},null,"This rate includes backfilling any adit with suitable material.",null,null,0,"X204",{"$f":"IF(K27=#REF!,1,IF(K27=#REF!,2,IF(K27=#REF!,3,IF(K27=#REF!,4,IF(K27=#REF!,5,1)))))","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E28=\"Y\",IF(I28=0,IF(H28=\"Select From List\",\"\",F28*H28),F28*I28),\"\")","v":""},"Select Haul Distance","This item includes backfilling the adit with suitable material",null,null,0,{"$f":"IF(Q28=1,\"X216\",IF(Q28=2,\"X217\",IF(Q28=3,\"X218\",IF(Q28=4,\"X219\",IF(Q28=5,\"X220\",\"X216\")))))","v":"X216"},{"$f":"VLOOKUP(K28,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Install gate or grill over the adit (ie. Where site might be used by bats)."},"Y",null,"ea",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":2119.596},null,{"$f":"IF($E30=\"Y\",IF(I30=0,IF(H30=\"Use 1st principles to build a rate\",\"\",F30*H30),F30*I30),\"\")","v":0},null,null,null,null,0,"X115"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small shafts (cross-sectional area < =9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"ea",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Use 1st principles to build a rate\",\"\",F31*H31),F31*I31),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,0,"X203"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E32=\"Y\",IF(I32=0,IF(H32=\"Select From List\",\"\",F32*H32),F32*I32),\"\")","v":""},"Select Haul Distance","This item includes backfilling the shaft with suitable material",null,null,0,{"$f":"IF(Q32=1,\"X023\",IF(Q32=2,\"X024\",IF(Q32=3,\"X025\",IF(Q32=4,\"X026\",IF(Q32=5,\"X027\",\"X023\")))))","v":"X023"},{"$f":"VLOOKUP(K32,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Bulk Samples - Backfill the bulk sample pit"},"Y",null,"m3",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E34=\"Y\",IF(I34=0,IF(H34=\"Select From List\",\"\",F34*H34),F34*I34),\"\")","v":""},"Select Haul Distance","This items includes backfilling any areas excavated for bulk samples. It assumes that the material excavated from the pit is adjacent to the area and able to be used as backfill.",null,null,0,{"$f":"IF(Q34=1,\"X028\",IF(Q34=2,\"X029\",IF(Q34=3,\"X030\",IF(Q34=4,\"X031\",IF(Q34=5,\"X032\",\"X027\")))))","v":"X028"},{"$f":"VLOOKUP(K34,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Bulk Samples - Minor pushing of the batters of the pit, final trim, rock rake & deep rip."},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":4014.7305189640301},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X033"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks and drains around drill site(s)"},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X034"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of grid pegs (pull them out and take off site)"},"Y",null,"Item",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":2189.8530103440166},null,0,null,"This item includes removing all grid pegs from the exploration area.  The pegs are to be collected and taken off site for re-use of disposal.",null,null,0,"X035"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct/repair standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item includes the construction and repair of standard stock fence that may be needed at the completion of the exploration program.",null,null,0,"X036"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J22:J39)","v":0}]
[null,null,"Removal of Surface Water Management Structures (e.g. diversion drains, erosion & sediment control structures)",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing of the diversion drains, contour banks, final trim, & deep rip (minor shaping and landscaping)."},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":1751.8824082752133},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X037"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*H42,F42*I42),\"\")","v":0},null,"This item includes the Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"x252"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove erosion and sediment controls structures (silt fence, etc)"},"Y",null,"item",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":1459.9020068960112},null,0,null,"This item includes the collection of all temporary erosion and sediment control structures such as silt fences.  The material is to be collected for re-use or off site disposal.",null,null,0,"X043"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J41:J43)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E45=\"Y\",IF(I45=0,IF(H45=\"Select From List\",\"\",F45*H45),F45*I45),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint of the dams that have been backfilled.",null,null,0,{"$f":"IF(Q45=1,\"X044\",IF(Q45=2,\"X045\",IF(Q45=3,\"X046\",IF(Q45=4,\"X047\",IF(Q45=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K45,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,null,"x259"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Topsoil spreading (topsoil stockpiled immediately adjacent to the area to be rehabilitated) for push < 50m"},"Y",null,"m3",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":1.3139118062064101},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},null,"This  includes the spreading of topsoil stockpiled immediately adjacent to the area to be rehabilitated.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"x247"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising disperse soils (ie gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program.This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J45:J52)","v":0}]
[null,null,"Additional Items","Other 1 <insert>",null,null,null,null,null,{"$f":"I54*F54","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I55*F55","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I56*F56","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J54:J56)","v":0}]
[null,null,"TXRESULT1","Closure Liability","Total Closure Liability",null,null,null,null,null,{"$f":"SUM(J57,J53,J44,J40,J21)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$221,2,FALSE)","v":"Mobilisation & Demobilisation (third party contractor rates apply)."},"Y",1,"@",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$221,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E60=\"Y\",IF(I60=0,IF(H60=\"Select From List\",\"\",$K$58*H60),$K$58*I60),\"\")","v":""},"Select Distance","This is to cover the cost of the \"third party\" contractor bringing equipment to the site to undertake the rehabilitation works.  It needs to reflect the true costs of getting the equipment to and from the site.",null,null,0,{"$f":"IF(Q60=1,\"X058\",IF(Q60=2,\"X059\",IF(Q60=3,\"X060\",IF(Q60=4,\"X061\",IF(Q60=5,\"X062\",\"X058\")))))","v":"X058"},{"$f":"VLOOKUP(K60,Select_Distance_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P62,TOV!$A$4:$E$221,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$221,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E62=\"Y\",IF(I62=0,F62*H62,F62*I62),\"\")","v":0},null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"X056"]
[null,null,null,{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m",{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E65=\"Y\",F65*I65,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X254"]
[null,null,null,{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E66=\"Y\",F66*I66,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"X255"]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E67=\"Y\",F67*I67,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x257"]
[null,null,null,{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E68=\"Y\",F68*I68,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x258"]
[null,null,null,{"$f":"VLOOKUP($P69,TOV!$A$4:$E$221,2,FALSE)","v":"Project Management & Surveying"},"Y",0.1,"%",null,null,{"$f":"$K$58*F69","v":0},null,"This is to cover any Project Management or Surveying costs that may be required.",null,null,0,"X064"]
[null,null,null,{"$f":"VLOOKUP($P70,TOV!$A$4:$E$221,2,FALSE)","v":"Contingency"},"Y",0.1,"%",null,null,{"$f":"$K$58*F70","v":0},null,"This Contingency covers any unforseen costs associated with the cloure of the site.",null,null,0,"X065"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J60:J70)","v":0}]
[null,null,"TXRESULT2","Sundry Items","Total Sundry Items",null,null,null,null,null,{"$f":"J71","v":0}]
[]
[]
[null,null,null,"Total Liability for the Project:",null,null,null,null,null,null,{"$f":"SUM(K58,K72)","v":0}]

{"sheet":"WB002-A","index":9,"n_rows":99,"n_cols":17,"rows_kept":99,"cut":false,"hidden":true,"merged":[[92,14,92,16],[96,14,96,16],[55,14,55,16],[73,14,73,16],[68,14,68,16],[87,14,87,16],[80,14,81,14],[69,14,70,14],[41,12,42,12],[41,15,42,15],[41,16,42,16],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,7,51,7],[50,8,51,8],[50,9,51,9],[24,14,24,16],[45,14,45,16],[63,14,63,16],[50,16,51,16],[41,14,42,14],[69,17,70,17],[80,17,81,17],[80,12,81,12],[80,8,81,8],[80,9,81,9],[80,11,81,11],[69,8,70,8],[69,9,70,9],[80,15,81,15],[80,16,81,16],[69,11,70,11],[69,12,70,12],[69,15,70,15],[69,16,70,16],[50,17,51,17],[50,11,51,11],[50,12,51,12],[50,14,51,14],[50,15,51,15],[22,17,23,17],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,7,42,7],[41,8,42,8],[41,9,42,9],[41,11,42,11],[41,17,42,17],[22,14,23,14],[22,15,23,15],[22,16,23,16],[22,8,23,8],[22,9,23,9],[22,11,23,11],[22,12,23,12],[2,2,2,11],[22,6,23,6],[22,7,23,7],[7,2,11,3],[10,9,10,10],[10,5,10,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[25,2,26,2],[14,2,23,2],[22,3,23,3],[22,4,23,4],[22,5,23,5],[46,2,48,2],[56,2,62,2],[93,2,95,2],[69,3,70,3],[50,3,51,3],[64,2,67,2],[80,3,81,3],[98,3,98,7],[69,2,72,2],[93,7,95,7],[88,2,91,2],[74,2,86,2],[69,4,70,4],[69,5,70,5],[69,6,70,6],[80,6,81,6],[69,7,70,7],[80,4,81,4],[80,5,81,5],[80,7,81,7]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 1: Infrastructure Areas",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J99","v":4548.9363044824076}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Process Plant, Mill or Crusher",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":900},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,0,null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,{"$f":"IF(I18=\"\",0,1)","v":0},"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles."},"Y",null,"m3",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Select From List\",\"\",F23*H23),F23*I23),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for disposal.\n",null,null,0,{"$f":"IF(Q23=1,\"X183\",IF(Q23=2,\"X184\",IF(Q23=3,\"X185\",IF(Q23=4,\"x186\",IF(Q23=5,\"X187\",\"X183\")))))","v":"X183"},{"$f":"VLOOKUP(K23,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J23)","v":900}]
[null,null,"Main Work Shop and Stores Area (Heavy Industrial Area).",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":900},null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the area.",null,null,0,"X104"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)"},"Y",null,"@",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"This includes the cost to dismantle the crusher and relocate from the site.",null,null,0,"X090"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"item",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site. This is per truck load eg.one shipping container/ one portable building/ one piece of machinery.",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of core trays from site"},"Y",null,"Pallet",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":90.082830000000001},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x265"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,{"$f":"IF($E35=\"Y\",IF(I35=0,F35*H35,F35*I35),\"\")","v":0},null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste car tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,{"$f":"IF($E38=\"Y\",IF(I38=0,F38*H38,F38*I38),\"\")","v":0},null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of rubbish from the site to a licensed landfill facility (ie. General waste, sample bags, bore casing off cuts, etc)"},"Y",1,"@",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X003"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove ground level conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":259.81306902386638},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X091"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures)."},"Y",null,"@",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,IF(H42=\"Select From List\",\"\",F42*H42),F42*I42),\"\")","v":""},"Select Size","This includes removing all thickener or flocc tanks from the site including an associated pipework and pumps, etc.",null,null,0,{"$f":"IF(Q42=1,\"X096\",IF(Q42=2,\"X097\",IF(Q42=3,\"X098\",IF(Q42=4,\"x099\",\"X096\"))))","v":"X096"},{"$f":"VLOOKUP(K42,Select_Size_Index,2,FALSE)","v":1}]
[null,null,null,null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J26:J45)","v":1848.9363044824072}]
[null,null,"Removal and disposal of contaminated materials               (for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)              ",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E47=\"N\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},null,"Assessment requiredwhere it has been identified that there is significant potential of contaminated land.",null,null,0,"X114"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E48=\"Y\",IF(I48=0,IF(H48=\"Use 1st principles to build a rate\",\"\",F48*H48),F48*I48),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,0,"X162"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,0,null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,0,"X002"]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne.",null,null,0,"X121"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E51=\"Y\",IF(I51=0,IF(H51=\"Select From List\",\"\",F51*H51),F51*I51),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite land farming.",null,null,0,{"$f":"IF(Q51=1,\"X152\",IF(Q51=2,\"X153\",IF(Q51=3,\"X154\",IF(Q51=4,\"x155\",IF(Q51=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K51,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E53=\"Y\",IF(I53=0,F53*H53,F53*I53),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,0,"X166"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$221,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,0,"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J47:J55)","v":0}]
[null,null,"Administration Offices                               ",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.",null,null,0,"X104"]
[null,null,null,{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove weighbridge"},"Y",null,"ea",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":31793.94},null,{"$f":"IF($E59=\"Y\",IF(I59=0,F59*H59,F59*I59),\"\")","v":0},null,"This item includes removal of a weighbridge.",null,null,null,"x260"]
[null,null,null,{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J57:J63)","v":900}]
[null,null,"Sewerage / Water Treatment Plant",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.\n",null,null,0,"X104"]
[null,null,null,{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,{"$f":"IF($E66=\"Y\",IF(I66=0,F66*H66,F66*I66),\"\")","v":0},null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and tanks.  ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. Hydrocarbon, chemical spillage in / around storage sheds or fuel storage areas).  The materials is to be taken off site to a licensed landfill or disposal facility."},"Y",null,"m3",{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne.",null,null,0,"X122"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J65:J68)","v":900}]
[null,null,"Access & Haul Roads",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove unwanted material from roadways (e.g. spillage) "},"Y",null,"m3",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E70=\"Y\",IF(I70=0,IF(H70=\"Select From List\",\"\",F70*H70),F70*I70),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for burial in the pit.\n",null,null,0,{"$f":"IF(Q70=1,\"X188\",IF(Q70=2,\"X189\",IF(Q70=3,\"X190\",IF(Q70=4,\"x191\",IF(Q70=5,\"X192\",\"X188\")))))","v":"X188"},{"$f":"VLOOKUP(K70,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,{"$f":"IF($E72=\"Y\",IF(I72=0,F72*H72,F72*I72),\"\")","v":0},null,"Enter the total area  of any bitumen car parks (or similar).",null,null,{"$f":"IF(I72=\"\",0,1)","v":0},"X168"]
[null,null,null,{"$f":"VLOOKUP($P73,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape deep rip and ameliorate sealed and unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P73,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,{"$f":"IF($E73=\"Y\",IF(I73=0,F73*H73,F73*I73),\"\")","v":0},null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X194"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J70:J73)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.       ",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E75=\"Y\",IF(I75=0,F75*H75,F75*I75),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include  doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,{"$f":"IF(I76=\"\",0,1)","v":0},"X210"]
[null,null,null,{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,0,"X230"]
[null,null,null,{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,{"$f":"IF(I78=\"\",0,1)","v":0},"X268"]
[null,null,null,{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E81=\"Y\",IF(I81=0,IF(H81=\"Select From List\",\"\",F81*H81),F81*I81),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q81=1,\"X044\",IF(Q81=2,\"X045\",IF(Q81=3,\"X046\",IF(Q81=4,\"x047\",IF(Q81=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K81,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E83=\"Y\",IF(I83=0,F83*H83,F83*I83),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I83=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P86,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P86,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J75:J87)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"dam",{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X080"]
[null,null,null,{"$f":"VLOOKUP($P90,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P90,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E90=\"Y\",IF(I90=0,F90*H90,F90*I90),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I91=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P92,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P92,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E92=\"Y\",IF(I92=0,F92*H92,F92*I92),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I92=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J89:J92)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I94*F94","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I94=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I95*F95","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I95=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I96*F96","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I96=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J94:J96)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J97,J93,J88,J74,J69,J64,J56,J46,J25)","v":4548.9363044824076}]

{"sheet":"WB002-B","index":10,"n_rows":61,"n_cols":17,"rows_kept":61,"cut":false,"hidden":true,"merged":[[53,14,53,16],[41,11,42,11],[41,12,42,12],[41,13,42,13],[25,11,26,11],[35,14,35,16],[25,13,26,13],[15,14,16,14],[30,14,30,16],[18,14,19,14],[58,14,58,16],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[25,7,26,7],[25,8,26,8],[41,7,42,7],[25,14,26,14],[41,8,42,8],[25,12,26,12],[41,9,42,9],[25,9,26,9],[23,14,23,16],[48,14,48,16],[25,15,26,15],[25,16,26,16],[41,16,42,16],[41,14,42,14],[41,15,42,15],[18,16,19,16],[2,2,2,11],[14,2,22,2],[15,6,16,6],[15,7,16,7],[15,8,16,8],[15,9,16,9],[7,2,11,3],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,5,7,8],[15,15,16,15],[15,16,16,16],[18,15,19,15],[7,9,7,10],[8,5,8,8],[8,9,8,10],[18,6,19,6],[24,2,29,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,7,19,7],[18,8,19,8],[18,9,19,9],[15,12,16,12],[18,11,19,11],[18,12,19,12],[15,13,16,13],[15,11,16,11],[18,13,19,13],[31,2,34,2],[36,2,47,2],[54,2,57,2],[60,3,60,7],[55,7,57,7],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[49,2,52,2]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 2: Adits and Shafts",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J61","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Adits \n",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area < =9m2) - install 500mm concrete plug 3m back from adit and backfill with appropriate material.  The rate includes some reshaping of the batter around the entrance of the adit.  (see other below for alternative where appropriate.)"},"Y",null,"@",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":21898.530103440167},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item include a rate for designing and installing a 500mm concrete plug at leat 3m back from the entrance as well as the total volume of material that would be needed to backfill the adit with suitable material.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X204"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Select From List\",\"\",F16*H16),F16*I16),\"\")","v":""},"Select Haul Distance","This item includes backfilling the adit with suitable material",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},{"$f":"IF(Q16=1,\"X216\",IF(Q16=2,\"X217\",IF(Q16=3,\"X218\",IF(Q16=4,\"X219\",IF(Q16=5,\"X220\",\"X216\")))))","v":"X216"},{"$f":"VLOOKUP(K16,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal adits (cross-sectional area > 9m2) - backfill the adit against a concrete bulk head with drainage slots.  The rate includes some reshaping of batters around the adit entrance."},"Y",null,"@",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E18=\"Y\",IF(I18=0,IF(H18=\"Use 1st principles to build a rate\",\"\",F18*H18),F18*I18),\"\")","v":""},null,"This rate includes constructing a concrete bulk head at least 50m into the adit and then backfilling with material.",null,null,{"$f":"IF(I18=\"\",0,1)","v":0},"X202"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E19=\"Y\",IF(I19=0,IF(H19=\"Select From List\",\"\",F19*H19),F19*I19),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final boxcut (where applicable).",null,null,0,{"$f":"IF(Q19=1,\"X074\",IF(Q19=2,\"X075\",IF(Q19=3,\"X076\",IF(Q19=4,\"X077\",IF(Q19=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K19,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"This item includes the volume of material that is to be compacted against the faces in the final boxcut (where applicable).",null,null,0,"X108",2]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the adit can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,0,null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,0,"X109"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J23)","v":0}]
[null,null,"Shafts                                                                          ",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small shafts (cross-sectional area < =9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E25=\"Y\",IF(I25=0,IF(H25=\"Use 1st principles to build a rate\",\"\",F25*H25),F25*I25),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,0,"X203"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E26=\"Y\",IF(I26=0,IF(H26=\"Select From List\",\"\",F26*H26),F26*I26),\"\")","v":""},"Select Haul Distance","This item includes backfilling the shaft with suitable material",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},{"$f":"IF(Q26=1,\"X023\",IF(Q26=2,\"X024\",IF(Q26=3,\"X025\",IF(Q26=4,\"X026\",IF(Q26=5,\"X027\",\"X023\")))))","v":"X023"},{"$f":"VLOOKUP(K26,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal shafts (cross-sectional area > 9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"@",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":63587.88},null,{"$f":"IF($E28=\"Y\",IF(I28=0,IF(H28=\"Use 1st principles to build a rate\",\"\",F28*H28),F28*I28),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,0,"X213"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the shaft can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,0,null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,0,"X110"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J30)","v":0}]
[null,null,"Underground Infrastructure",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal & rehabilitate ventilation fans."},"Y",null,"@",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":40147.305189640305},null,0,null,"This includes sealing & rehabilitation of the ventilation fans to make safe.  The number of ventilation fans for the whole mine is to be included.",null,null,0,"X201"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Plugging of portal with concrete (width >2m)"},"Y",null,"@",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":292661.09810399998},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This includes sealing & rehabilitation of portal including engineered designs.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X269"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"De-watering Bores"},"Y",null,"@",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"This includes sealing & rehabilitation of the dewatering bores to make safe.  The total number of dewatering bores for the whole mine is to be included.",null,null,0,"X100"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor earthworks and maintenance of mine subsidence areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":1605.8922075856124},null,0,null,"This includes undertaking surface drainage works, etc as required to remediate areas affected by mine subsidence.",null,null,0,"X134"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J32:J35)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,IF(H42=\"Select From List\",\"\",F42*H42),F42*I42),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q42=1,\"X044\",IF(Q42=2,\"X045\",IF(Q42=3,\"X046\",IF(Q42=4,\"x047\",IF(Q42=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K42,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E44=\"Y\",IF(I44=0,F44*H44,F44*I44),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J37:J48)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X080"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E51=\"Y\",IF(I51=0,F51*H51,F51*I51),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E52=\"Y\",IF(I52=0,F52*H52,F52*I52),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J50:J53)","v":0}]
[null,null,"Other",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Install gate or grill over the adit (ie. Where site might be used by bats)."},"Y",null,"@",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":2119.596},null,{"$f":"IF($E55=\"Y\",IF(I55=0,IF(H55=\"Use 1st principles to build a rate\",\"\",F55*H55),F55*I55),\"\")","v":0},null,null,null,null,0,"X115"]
[null,null,null,"Other 1 <insert>",null,null,null,null,null,{"$f":"I56*F56","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I57*F57","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I58*F58","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J55:J58)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J24,J31,J36,J49,J54,J59)","v":0}]

{"sheet":"WB002-C","index":11,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":true,"merged":[[2,2,2,11],[17,6,17,9],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,2,16,3],[11,5,11,8],[11,9,11,10],[14,5,16,8],[14,9,16,10],[12,5,12,8],[19,3,20,3],[19,2,25,2],[19,7,20,7],[19,6,20,6],[19,5,20,5],[19,4,20,4],[38,6,39,6],[38,7,39,7],[46,7,48,7],[38,5,39,5],[46,2,48,2],[32,2,44,2],[38,3,39,3],[38,4,39,4],[19,15,20,15],[19,14,20,14],[19,13,20,13],[19,16,20,16],[51,3,51,7],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,6,25,6],[24,7,25,7],[19,12,20,12],[19,11,20,11],[24,11,25,11],[19,8,20,8],[19,9,20,9],[24,8,25,8],[24,15,25,15],[24,16,25,16],[27,2,30,2],[24,12,25,12],[24,13,25,13],[24,14,25,14],[12,9,12,10],[13,5,13,8],[13,9,13,10],[38,15,39,15],[49,14,49,16],[26,14,26,16],[31,14,31,16],[45,14,45,16],[38,16,39,16],[38,13,39,13],[38,14,39,14],[38,8,39,8],[38,9,39,9],[38,11,39,11],[38,12,39,12],[24,9,25,9]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 3: Tailings Storage Facilities",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J52","v":0}]
[null,null,"Complete a separate sheet for each tailings storage facility on the site."]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"Tailings Storage (Key Information):",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Materials Stored ",null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,"Volume Stored (m3)",null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,"Maximum Embankment Height (m)",null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,"Maximum Embankment Length (m)",null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[null,null,null,null,null,"Year Dam / storage Commissioned"]
[null,null,null,null,null,"Storage area (ha)"]
[null,null,null,null,null,"Catchment Area of Tailings Storage Facility (ha)"]
[null,null,null,null,null,"Briefly describe embankment construction. (earthen, clay core, etc)",null,null,null,null,null," "]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Tailings/Slimes Storage",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X205\",IF(Q20=2,\"X206\",IF(Q20=3,\"X207\",IF(Q20=4,\"X208\",IF(Q20=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Use 1st principles to build a rate\",\"\",F22*H22),F22*I22),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Use 1st principles to build a rate\",\"\",F23*H23),F23*I23),\"\")","v":""},null,"This includes the area that requires engineering treatment that is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the storage (i.e. removal of rills and pipes that may present long term stability issues).",null,null,0,"X199"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF."},"Y",null,"m3",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E25=\"Y\",IF(I25=0,IF(H25=\"Select From List\",\"\",F25*H25),F25*I25),\"\")","v":""},"Select Haul Distance","This includes removal of 500 mm of contamined sediment and placement in the TSF to enable either backfilling of the structure or conversion to clean water dam.",null,null,0,{"$f":"IF(Q25=1,\"X116\",IF(Q25=2,\"X117\",IF(Q25=3,\"X118\",IF(Q25=4,\"x119\",IF(Q25=5,\"X120\",\"*\"\"116\")))))","v":"X116"},{"$f":"VLOOKUP(K25,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J25)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"x080"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J28:J31)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape deep rip and ameliorate sealed and unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X194"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E39=\"Y\",IF(I39=0,IF(H39=\"Select From List\",\"\",F39*H39),F39*I39),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q39=1,\"X044\",IF(Q39=2,\"X045\",IF(Q39=3,\"X046\",IF(Q39=4,\"x047\",IF(Q39=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K39,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J33:J45)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I47*F47","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I48*F48","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I49*F49","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J47:J49)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J27,J32,J46,J50)","v":0}]

{"sheet":"WB002-D","index":12,"n_rows":49,"n_cols":17,"rows_kept":49,"cut":false,"hidden":true,"merged":[[21,9,22,9],[21,11,22,11],[21,12,22,12],[21,13,22,13],[38,2,41,2],[30,11,31,11],[30,12,31,12],[30,13,31,13],[21,6,22,6],[21,7,22,7],[24,2,36,2],[19,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[19,3,20,3],[19,4,20,4],[19,5,20,5],[16,12,17,12],[19,6,20,6],[16,13,17,13],[18,14,18,16],[19,7,20,7],[16,16,17,16],[19,16,20,16],[16,15,17,15],[19,12,20,12],[19,13,20,13],[19,14,20,14],[16,14,17,14],[16,7,17,7],[16,8,17,8],[16,9,17,9],[21,16,22,16],[30,16,31,16],[23,14,23,16],[30,14,31,14],[19,15,20,15],[21,14,22,14],[21,15,22,15],[37,14,37,16],[42,14,42,16],[30,15,31,15],[48,3,48,7],[46,14,46,16],[30,6,31,6],[30,7,31,7],[30,8,31,8],[30,9,31,9],[30,3,31,3],[30,4,31,4],[30,5,31,5],[14,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[2,2,2,11],[16,6,17,6],[43,2,45,2],[43,7,45,7],[7,5,7,8],[16,11,17,11],[19,8,20,8],[19,9,20,9],[19,11,20,11],[21,8,22,8],[10,5,10,8],[10,9,10,10],[7,2,11,3],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 4: Overburden & Waste Dumps",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J49","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Unshaped Waste Rock Dumps \n(minor reshaping required)",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.   ",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X136"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Use 1st principles to build a rate\",\"\",F16*H16),F16*I16),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,0,"X270"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",F17*H17),F17*I17),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,0,{"$f":"IF(Q17=1,\"X234\",IF(Q17=2,\"X235\",IF(Q17=3,\"X236\",IF(Q17=4,\"X237\",IF(Q17=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K17,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J17)","v":0}]
[null,null,"Unshaped Waste Rock Dumps\n(major reshaping required) ",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":1.4104138032724174},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":0},"> 50-100m","This item includes the volume requiring major reshaping, rock raking and deep ripping (only as required) to enhance revegetation program. The rate increases the longer the push length due to losses in dozer productivity.                                                                                               ",null,null,0,{"$f":"IF(Q20=1,\"X129\",IF(Q20=2,\"X130\",IF(Q20=3,\"X131\",IF(Q20=4,\"X132\",IF(Q20=5,\"X133\",\"X129\")))))","v":"X131"},{"$f":"VLOOKUP(K20,Select_Push_Distance_Index,2,FALSE)","v":3}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X234\",IF(Q22=2,\"X235\",IF(Q22=3,\"X236\",IF(Q22=4,\"X237\",IF(Q22=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K22,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J22)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks. ",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Select From List\",\"\",F31*H31),F31*I31),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q31=1,\"X044\",IF(Q31=2,\"X045\",IF(Q31=3,\"X046\",IF(Q31=4,\"x047\",IF(Q31=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K31,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J37)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X080"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J39:J42)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I44*F44","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I45*F45","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I46*F46","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J44:J46)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J19,J24,J38,J43,J47)","v":0}]

{"sheet":"WB002-E","index":13,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[[45,8,46,8],[30,8,31,8],[30,9,31,9],[30,15,31,15],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[30,11,31,11],[30,12,31,12],[30,13,31,13],[45,9,46,9],[34,14,34,16],[38,14,38,16],[45,11,46,11],[45,12,46,12],[23,12,24,12],[23,13,24,13],[23,15,24,15],[23,16,24,16],[23,14,24,14],[25,8,26,8],[30,16,31,16],[25,9,26,9],[25,11,26,11],[25,12,26,12],[25,13,26,13],[25,14,26,14],[25,15,26,15],[30,14,31,14],[25,16,26,16],[21,14,22,14],[21,15,22,15],[21,16,22,16],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,7,24,7],[23,9,24,9],[23,11,24,11],[21,6,22,6],[21,7,22,7],[21,8,22,8],[21,9,22,9],[21,11,22,11],[21,12,22,12],[23,8,24,8],[57,14,57,16],[45,14,46,14],[45,15,46,15],[45,16,46,16],[61,14,61,16],[52,14,52,16],[45,13,46,13],[58,2,60,2],[19,2,33,2],[35,2,37,2],[53,2,56,2],[45,5,46,5],[39,2,51,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[45,3,46,3],[45,4,46,4],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,13,22,13],[7,2,16,3],[16,6,16,7],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[11,6,11,7],[10,6,10,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[63,3,63,7],[58,7,60,7],[23,6,24,6],[25,7,26,7],[30,6,31,6],[30,7,31,7],[45,6,46,6],[45,7,46,7]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 5: Pits",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J64","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"PIT: Earthwork Details (optional)",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Face","Activity",null,"Height","Length","Quantity (e.g m3)","                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[]
[]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Active Mining Pit or other Voids \n(including the voids and any internal benches or mine strips)",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts < 3000 t, face height is typically < 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":5.8396080275840436},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"This item includes the total amount of material (volume) in the face to be blasted to reduce the angle to make it safe. The volume is worked out by multiplying the length of the bench with the width and height.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"x249"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts > 3000 t, face height is typically > 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":4.0877256193088307},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"This item includes the total amount of material (volume) in the face to be blasted to reduce the angle to make it safe. The volume is worked out by multiplying the length of the bench with the width and height.",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"x250"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Push Distance-Sand ","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X221\",IF(Q22=2,\"X222\",IF(Q22=3,\"X223\")))","v":"X221"},{"$f":"VLOOKUP(K22,Select_Push_Distance_Sand_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E24=\"Y\",IF(I24=0,IF(H24=\"Select From List\",\"\",F24*H24),F24*I24),\"\")","v":""},"Select Push Distance-Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},{"$f":"IF(Q24=1,\"X224\",IF(Q24=2,\"X225\",IF(Q24=3,\"X226\")))","v":"X224"},{"$f":"VLOOKUP(K24,Select_Push_Distance_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E26=\"Y\",IF(I26=0,IF(H26=\"Select From List\",\"\",F26*H26),F26*I26),\"\")","v":""},"Select Push Distance-Stiff Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},{"$f":"IF(Q26=1,\"X227\",IF(Q26=2,\"X228\",IF(Q26=3,\"X229\")))","v":"X227"},{"$f":"VLOOKUP(K26,Select_Push_Distance_Stiff_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of clean fill material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":9.3262224000000007},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item allows for the purchase of fill material where there is a shortage onsite. This should be used in addition with the push rate to allow for spreading of the material.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X271"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct safety berm, catch bench and barrier around the pit perimeter (required where final pit will include steep faces)."},"Y",null,"m",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":83.944365396520638},null,0,null,"Where steep faces will remain (i.e. greater that 18o)a safety  berm and drop bench area required to be constructed around the perimeter of the void to restrict access. ",null,null,0,"X082"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the top face where the final pit will include steep faces"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,0,null,"Where steep faces will remain  a 6' chain mesh fence needs to be constructed around the perimeter of the void to restrict access to the site.",null,null,0,"X111"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Select From List\",\"\",F31*H31),F31*I31),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final the void (where applicable).",null,null,0,{"$f":"IF(Q31=1,\"X074\",IF(Q31=2,\"X075\",IF(Q31=3,\"X076\",IF(Q31=4,\"X077\",IF(Q31=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K31,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,0,null,"This item includes the volume of material that is to be compacted against the faces in the final the void (where applicable). This is in addition to the backfill or push rate to allow for the additional effort of compaction.",null,null,0,"X108"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J34)","v":0}]
[null,null,"River & Creek Diversions",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through backfilled material"},"Y",null,"m",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1855.80763588476},null,0,null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through unconsolidated overburden.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,0,"X123"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through competent material"},"Y",null,"m",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,0,null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through competent ground.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,0,"X215"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Creek diversion - Vegetation maintenance"},"Y",null,"m2",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,0,null,"This item includes the ongoing maintenance of vegetation within the diversion channel & batters.",null,null,0,"X089"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J36:J38)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E46=\"Y\",IF(I46=0,IF(H46=\"Select From List\",\"\",F46*H46),F46*I46),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q46=1,\"X044\",IF(Q46=2,\"X045\",IF(Q46=3,\"X046\",IF(Q46=4,\"x047\",IF(Q46=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K46,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J40:J52)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X080"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E55=\"Y\",IF(I55=0,F55*H55,F55*I55),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I55=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E56=\"Y\",IF(I56=0,F56*H56,F56*I56),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I56=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J54:J57)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I59*F59","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I60*F60","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I61*F61","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J59:J61)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J62,J58,J53,J39,J35)","v":0}]

{"sheet":"WB002-F","index":14,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[[31,14,31,16],[2,2,2,11],[27,7,30,7],[33,3,33,8],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[7,2,11,3],[14,2,30,2],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10]]}
[]
[]
[null,null,"Open Cut & Underground Mine Operations: "]
[null,null,"Domain 6: Other Management Issues",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J34","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Other Management Issues ",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This rate includes the dismantling and removal of powerlines and poles from the site.  It does not include the removal of substations.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes - Cap and seal any open bore holes, backfill with cuttings."},"Y",null,"@",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"This item includes backfilling the hole with the cuttings then capping all exploration holes.",null,null,0,"X010"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,0,null,"This item includes grouting and capping all exploration holes and water bores.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,0,null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of geotextile/geofabric layer"},"Y",null,"Ha",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":37092.929999999993},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"This item covers the costs associated with the installation of a geotextile layer",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"x273"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,0,null,"This item covers the costs associated with the installation of a sediment fence",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"x251"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E22=\"Y\",F22*I22, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,0,null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x254"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,0,null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x255"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,0,null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x256"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,0,null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x257"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,0,null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined’",null,null,0,"x258"]
[null,null,null,"Other 7 <insert>",null,null,null,"this has deliberately been left blank.",null,{"$f":"F28*I28","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 8 <insert>",null,null,null,null,null,{"$f":"F29*I29","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 9 <insert>",null,null,null,null,null,{"$f":"F30*I30","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 10 <insert>",null,null,null,null,null,{"$f":"F31*I31","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J31)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J32)","v":0}]

{"sheet":"WB003-A","index":15,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":true,"merged":[[60,13,61,13],[71,7,72,7],[71,8,72,8],[71,9,72,9],[71,11,72,11],[60,7,61,7],[60,8,61,8],[60,9,61,9],[60,11,61,11],[60,12,61,12],[60,16,61,16],[71,16,72,16],[60,15,61,15],[71,15,72,15],[71,14,72,14],[60,14,61,14],[32,13,33,13],[32,14,33,14],[41,8,42,8],[41,9,42,9],[41,11,42,11],[41,12,42,12],[41,13,42,13],[41,14,42,14],[36,14,36,16],[87,14,87,16],[79,2,82,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[32,7,33,7],[32,8,33,8],[32,9,33,9],[32,12,33,12],[46,14,46,16],[32,15,33,15],[32,16,33,16],[41,16,42,16],[41,15,42,15],[83,14,83,16],[54,14,54,16],[59,14,59,16],[64,14,64,16],[78,14,78,16],[2,2,2,11],[47,2,53,2],[37,2,45,2],[14,2,35,2],[32,11,33,11],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,7,42,7],[7,2,11,3],[9,5,9,8],[89,3,89,7],[65,2,77,2],[55,2,58,2],[84,2,86,2],[84,7,86,7],[60,2,63,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[60,6,61,6],[71,3,72,3],[71,4,72,4],[71,5,72,5],[71,6,72,6],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10]]}
[]
[]
[null,null,"Open Cut Coal Mine Operations: "]
[null,null,"Domain 1: Infrastructure Areas",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J90","v":3648.9363044824072}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Main Work Shop and Stores Area (Heavy Industrial Area).",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":900},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,0,null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)"},"Y",null,"m2",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"This includes the cost to dismantle the crusher and relocate from the site.",null,null,0,"X090"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of core trays from site"},"Y",null,"Pallet",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":90.082830000000001},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x265"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste car tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"@",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site.",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of general rubbish from the site to a licensed landfill facility"},"Y",1,"@",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X163"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overland conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)."},"Y",null,"m",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":457.7658835182408},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X094"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures)."},"Y",null,"@",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E33=\"Y\",IF(I33=0,IF(H33=\"Select From List\",\"\",F33*H33),F33*I33),\"\")","v":""},"Select Size","This includes removing all thickener or flocc tanks from the site including an associated pipework and pumps, etc.",null,null,0,{"$f":"IF(Q33=1,\"X096\",IF(Q33=2,\"X097\",IF(Q33=3,\"X098\",IF(Q33=4,\"x099\",\"X096\"))))","v":"X096"},{"$f":"VLOOKUP(K33,Select_Size_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X179"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J36)","v":1848.9363044824072}]
[null,null,"Removal and disposal of contaminated materials\n(for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)                ",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E38=\"N\",IF(I38=0,F38*H38,F38*I38),\"\")","v":0},null,"Assessment requiredwhere it has been identified that there is significant potential of contaminated land.",null,null,{"$f":"IF(I38=\"\",0,1)","v":0},"X114"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E39=\"Y\",IF(I39=0,IF(H39=\"Use 1st principles to build a rate\",\"\",F39*H39),F39*I39),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,{"$f":"IF(I39=\"\",0,1)","v":0},"X162"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,0,null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne. ",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E42=\"Y\",IF(I42=0,IF(H42=\"Select From List\",\"\",F42*H42),F42*I42),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite land farming.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},{"$f":"IF(Q42=1,\"X152\",IF(Q42=2,\"X153\",IF(Q42=3,\"X154\",IF(Q42=4,\"x155\",IF(Q42=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K42,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E44=\"Y\",IF(I44=0,F44*H44,F44*I44),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I45=\"\",0,1)","v":0},"X166"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J38:J46)","v":0}]
[null,null,"Administration Offices                                ",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.\n",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove weighbridge"},"Y",null,"ea",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":31793.94},null,0,null,"This item includes removal of a weighbridge.",null,null,null,"x260"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J48:J54)","v":900}]
[null,null,"Sewerage / Water Treatment Plant",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.",null,null,{"$f":"IF(I56=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,0,null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and tanks.  ",null,null,{"$f":"IF(I58=\"\",0,1)","v":0},"X095"]
[null,null,null,{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne. ",null,null,{"$f":"IF(I59=\"\",0,1)","v":0},"X121"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J56:J59)","v":900}]
[null,null,"Access & Haul Roads",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove carbonaceous material from roadways (coal / rejects spillage) "},"Y",null,"m3",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E61=\"Y\",IF(I61=0,IF(H61=\"Select From List\",\"\",F61*H61),F61*I61),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for burial in the pit.\n",null,null,{"$f":"IF(I61=\"\",0,1)","v":0},{"$f":"IF(Q61=1,\"X174\",IF(Q61=2,\"X175\",IF(Q61=3,\"X176\",IF(Q61=4,\"x177\",IF(Q61=5,\"X178\",\"X174\")))))","v":"X174"},{"$f":"VLOOKUP(K61,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},null,"Enter the total area  of any bitumen car parks (or similar).",null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"X168"]
[null,null,null,{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,{"$f":"IF(I64=\"\",0,1)","v":0},"X196"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J61:J64)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I66=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P68,TOV!$A$4:$E$233,4,FALSE)","v":729.95100344800562},null,0,null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,0,"X230"]
[null,null,null,{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E72=\"Y\",IF(I72=0,IF(H72=\"Select From List\",\"\",F72*H72),F72*I72),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q72=1,\"X044\",IF(Q72=2,\"X045\",IF(Q72=3,\"X046\",IF(Q72=4,\"x047\",IF(Q72=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K72,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*H74,F74*I74),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I74=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I75=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I76=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I77=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I78=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J66:J78)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I80=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E81=\"Y\",IF(I81=0,F81*H81,F81*I81),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I81=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E82=\"Y\",IF(I82=0,F82*H82,F82*I82),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E83=\"Y\",IF(I83=0,F83*H83,F83*I83),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J80:J83)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I85*F85","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I86*F86","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I87*F87","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J85:J87)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J37,J47,J55,J60,J65,J79,J84,J88)","v":3648.9363044824072}]

{"sheet":"WB003-B","index":16,"n_rows":56,"n_cols":17,"rows_kept":56,"cut":false,"hidden":true,"merged":[[25,8,26,8],[25,11,26,11],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[25,9,26,9],[37,8,38,8],[37,9,38,9],[37,11,38,11],[37,12,38,12],[37,13,38,13],[19,11,20,11],[19,12,20,12],[53,14,53,16],[19,16,20,16],[25,16,26,16],[37,16,38,16],[25,15,26,15],[37,15,38,15],[19,13,20,13],[19,14,20,14],[19,15,20,15],[37,14,38,14],[24,14,24,16],[30,14,30,16],[25,12,26,12],[25,13,26,13],[44,14,44,16],[49,14,49,16],[25,14,26,14],[2,2,2,11],[17,6,17,9],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[19,2,23,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[7,2,16,3],[11,5,11,8],[19,8,20,8],[11,9,11,10],[14,5,16,8],[14,9,16,10],[12,5,12,8],[12,9,12,10],[13,5,13,8],[13,9,13,10],[19,9,20,9],[19,6,20,6],[19,7,20,7],[55,3,55,7],[25,2,29,2],[31,2,43,2],[50,2,52,2],[50,7,52,7],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,7,38,7],[45,2,48,2],[25,7,26,7]]}
[]
[]
[null,null,"Open Cut Coal Mine Operations: "]
[null,null,"Domain 2: Tailings & Coarse Rejects Storage Facilities",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J56","v":0}]
[null,null,"Complete a separate sheet for each tailings storage facility on the site."]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"Tailings Storage (Key Information):",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Materials Stored ",null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,"Volume Stored (m3)",null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,"Maximum Embankment Height (m)",null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,"Maximum Embankment Length (m)",null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[null,null,null,null,null,"Year Dam / storage Commissioned"]
[null,null,null,null,null,"Storage area (ha)"]
[null,null,null,null,null,"Catchment Area of Tailings Storage Facility (ha)"]
[null,null,null,null,null,"Briefly describe embankment construction. (earthen, clay core, etc)",null,null,null,null,null," "]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Tailings Storage Facility",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X205\",IF(Q20=2,\"X206\",IF(Q20=3,\"X207\",IF(Q20=4,\"X208\",IF(Q20=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Use 1st principles to build a rate\",\"\",F22*H22),F22*I22),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Use 1st principles to build a rate\",\"\",F23*H23),F23*I23),\"\")","v":""},null,"This includes the area that requires engineering treatment that is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the storage (i.e. removal of rills and pipes that may present long term stability issues)..",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},"X199"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J24)","v":0}]
[null,null,"Coarse Rejects Storage Facility",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E26=\"Y\",IF(I26=0,IF(H26=\"Select From List\",\"\",F26*H26),F26*I26),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},{"$f":"IF(Q26=1,\"X205\",IF(Q26=2,\"X206\",IF(Q26=3,\"X207\",IF(Q26=4,\"X208\",IF(Q26=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K26,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E28=\"Y\",IF(I28=0,IF(H28=\"Use 1st principles to build a rate\",\"\",F28*H28),F28*I28),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E29=\"Y\",IF(I29=0,IF(H29=\"Use 1st principles to build a rate\",\"\",F29*H29),F29*I29),\"\")","v":""},null,"This includes the area that requires engineering treatment that is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the storage (i.e. removal of rills and pipes that may present long term stability issues)..",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"X199"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J26:J30)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I32=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E38=\"Y\",IF(I38=0,IF(H38=\"Select From List\",\"\",F38*H38),F38*I38),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q38=1,\"X044\",IF(Q38=2,\"X045\",IF(Q38=3,\"X046\",IF(Q38=4,\"x047\",IF(Q38=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K38,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J32:J44)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I47=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J46:J49)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I51*F51","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I51=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I52*F52","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I52=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I53*F53","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I53=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J51:J53)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J54,J50,J45,J31,J25)","v":0}]

{"sheet":"WB003-C","index":17,"n_rows":49,"n_cols":17,"rows_kept":49,"cut":false,"hidden":true,"merged":[[30,13,31,13],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,31,6],[30,12,31,12],[16,11,17,11],[19,7,20,7],[19,14,20,14],[16,16,17,16],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,15,17,15],[19,12,20,12],[19,8,20,8],[19,13,20,13],[19,9,20,9],[19,11,20,11],[16,9,17,9],[18,14,18,16],[46,14,46,16],[21,13,22,13],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[30,16,31,16],[21,15,22,15],[21,14,22,14],[30,15,31,15],[30,14,31,14],[21,12,22,12],[30,7,31,7],[30,8,31,8],[30,9,31,9],[30,11,31,11],[23,14,23,16],[37,14,37,16],[42,14,42,16],[19,15,20,15],[19,16,20,16],[21,16,22,16],[8,5,8,8],[7,5,7,8],[16,8,17,8],[8,9,8,10],[48,3,48,7],[43,2,45,2],[43,7,45,7],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[14,2,17,2],[19,2,22,2],[38,2,41,2],[2,2,2,11],[24,2,36,2],[21,3,22,3],[21,4,22,4],[21,6,22,6],[21,5,22,5],[21,7,22,7],[21,8,22,8],[21,9,22,9],[21,11,22,11],[7,2,11,3],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,9,7,10]]}
[]
[]
[null,null,"Open Cut Coal Mine Operations: "]
[null,null,"Domain 3: Overburden & Waste Dumps",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J49","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Unshaped Waste Rock Dumps \n(minor reshaping required)",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.   ",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X136"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Use 1st principles to build a rate\",\"\",F16*H16),F16*I16),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",F17*H17),F17*I17),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I17=\"\",0,1)","v":0},{"$f":"IF(Q17=1,\"X234\",IF(Q17=2,\"X235\",IF(Q17=3,\"X236\",IF(Q17=4,\"X237\",IF(Q17=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K17,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J17)","v":0}]
[null,null,"Unshaped Waste Rock Dumps\n(major reshaping required) ",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Push Distance","This item includes the volume requiring major reshaping, rock raking and deep ripping (only as required) to enhance revegetation program. The rate increases the longer the push length due to losses in dozer productivity.                                                                                               ",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X129\",IF(Q20=2,\"X130\",IF(Q20=3,\"X131\",IF(Q20=4,\"X132\",IF(Q20=5,\"X133\",\"X129\")))))","v":"X129"},{"$f":"VLOOKUP(K20,Select_Push_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X234\",IF(Q22=2,\"X235\",IF(Q22=3,\"X236\",IF(Q22=4,\"X237\",IF(Q22=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K22,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J22)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks. ",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Select From List\",\"\",F31*H31),F31*I31),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q31=1,\"X044\",IF(Q31=2,\"X045\",IF(Q31=3,\"X046\",IF(Q31=4,\"x047\",IF(Q31=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K31,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I34=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J37)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I39=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J39:J42)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I44*F44","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I44=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I45*F45","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I45=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I46*F46","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I46=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J44:J46)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J19,J24,J38,J43,J47)","v":0}]

{"sheet":"WB003-D","index":18,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":true,"merged":[[2,2,2,11],[48,3,49,3],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,8,49,8],[48,9,49,9],[48,11,49,11],[28,11,29,11],[23,3,24,3],[28,3,29,3],[28,4,29,4],[28,5,29,5],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,15,22,15],[21,16,22,16],[28,12,29,12],[28,13,29,13],[19,2,31,2],[23,4,24,4],[23,5,24,5],[23,6,24,6],[23,8,24,8],[23,9,24,9],[23,11,24,11],[23,12,24,12],[21,6,22,6],[21,8,22,8],[21,9,22,9],[21,11,22,11],[48,13,49,13],[28,15,29,15],[28,16,29,16],[28,8,29,8],[28,9,29,9],[48,12,49,12],[48,16,49,16],[48,14,49,14],[32,14,32,16],[37,14,37,16],[41,14,41,16],[19,11,20,11],[19,12,20,12],[19,13,20,13],[21,12,22,12],[28,14,29,14],[21,13,22,13],[21,14,22,14],[23,13,24,13],[23,14,24,14],[59,14,59,16],[19,16,20,16],[23,15,24,15],[23,16,24,16],[19,6,20,6],[19,7,20,7],[19,8,20,8],[19,14,20,14],[55,14,55,16],[48,15,49,15],[28,6,29,6],[28,7,29,7],[21,7,22,7],[23,7,24,7],[19,15,20,15],[19,9,20,9],[61,3,61,7],[42,2,54,2],[38,2,40,2],[56,7,58,7],[56,2,58,2],[48,7,49,7],[33,2,36,2],[7,2,16,3],[14,6,14,7],[7,6,7,7],[8,6,8,7],[19,3,20,3],[19,4,20,4],[19,5,20,5],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[13,6,13,7],[17,5,17,6],[15,6,15,7],[16,6,16,7]]}
[]
[]
[null,null,"Open Cut Coal Mine Operations: "]
[null,null,"Domain 4: Pits",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J62","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"PIT: Earthwork Details (optional)",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Face","Activity",null,"Height","Length","Quantity (e.g m3)","                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[]
[]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Active Mining Pit or other Voids \n(including the voids and any internal benches or mine strips)                 ",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Push Distance-Sand ","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X221\",IF(Q20=2,\"X222\",IF(Q20=3,\"X223\")))","v":"X221"},{"$f":"VLOOKUP(K20,Select_Push_Distance_Sand_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Push Distance-Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X224\",IF(Q22=2,\"X225\",IF(Q22=3,\"X226\")))","v":"X224"},{"$f":"VLOOKUP(K22,Select_Push_Distance_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E24=\"Y\",IF(I24=0,IF(H24=\"Select From List\",\"\",F24*H24),F24*I24),\"\")","v":""},"Select Push Distance-Stiff Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},{"$f":"IF(Q24=1,\"X227\",IF(Q24=2,\"X228\",IF(Q24=3,\"X229\")))","v":"X227"},{"$f":"VLOOKUP(K24,Select_Push_Distance_Stiff_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of clean fill material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":9.3262224000000007},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":0},null,"This item allows for the purchase of fill material where there is a shortage onsite. This should be used in addition with the push rate to allow for spreading of the material.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},"X271"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct safety berm, catch bench and barrier around the pit perimeter (required where final pit will include steep faces)."},"Y",null,"m",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":83.944365396520638},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"Where steep faces will remain (i.e. greater that 18o)a safety  berm and drop bench area required to be constructed around the perimeter of the void to restrict access. ",null,null,0,"X082"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the top face where the final pit will include steep faces"},"Y",null,"m",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"Where steep faces will remain  a 6' chain mesh fence needs to be constructed around the perimeter of the void to restrict access to the site.",null,null,0,"X111"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E29=\"Y\",IF(I29=0,IF(H29=\"Select From List\",\"\",F29*H29),F29*I29),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final the void (where applicable).",null,null,0,{"$f":"IF(Q29=1,\"X074\",IF(Q29=2,\"X075\",IF(Q29=3,\"X076\",IF(Q29=4,\"X077\",IF(Q29=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K29,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"This item includes the volume of material that is to be compacted against the faces in the final the void (where applicable). This is in addition to the backfill or push rate to allow for the additional effort of compaction.",null,null,0,"X108"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E32=\"Y\",IF(I32=0,F32*H32,F32*I32),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized persons entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J32)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X079"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E35=\"Y\",IF(I35=0,F35*H35,F35*I35),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E36=\"Y\",IF(I36=0,F36*H36,F36*I36),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J34:J37)","v":0}]
[null,null,"River & Creek Diversions",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through backfilled material"},"Y",null,"m",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":1855.80763588476},null,0,null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through unconsolidated overburden.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,0,"X123"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through competent material"},"Y",null,"m",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,0,null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through competent ground.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,0,"X215"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Creek diversion - Vegetation maintenance"},"Y",null,"m2",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,0,null,"This item includes the ongoing maintenance of vegetation within the diversion channel & batters.",null,null,0,"X089"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J39:J41)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E49=\"Y\",IF(I49=0,IF(H49=\"Select From List\",\"\",F49*H49),F49*I49),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q49=1,\"X044\",IF(Q49=2,\"X045\",IF(Q49=3,\"X046\",IF(Q49=4,\"x047\",IF(Q49=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K49,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E51=\"Y\",IF(I51=0,F51*H51,F51*I51),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J43:J55)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I57*F57","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I58*F58","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I59*F59","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J57:J59)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J60,J56,J42,J38,J33)","v":0}]

{"sheet":"WB003-E","index":19,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[[32,3,32,8],[30,14,30,16],[26,7,29,7],[2,2,2,11],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[7,2,11,3],[14,2,29,2],[9,9,9,10],[10,5,10,8],[10,9,10,10]]}
[]
[]
[null,null,"Open Cut Coal Mine Operations: "]
[null,null,"Domain 5: Other Management Issues",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J33","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Other Management Issues ",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This rate includes the dismantling and removal of powerlines and poles from the site.  It does not include the removal of substations.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Fill and cap exploration bores"},"Y",null,"@",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"This rate includes grouting, capping and sealing all uncapped exploration holes around the site.",null,null,0,"X112"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E17=\"Y\",IF(I17=0,F17*H17,F17*I17),\"\")","v":0},null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,{"$f":"IF($E18=\"Y\",IF(I18=0,F18*H18,F18*I18),\"\")","v":0},null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of geotextile/geofabric layer"},"Y",null,"Ha",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":37092.929999999993},null,{"$f":"IF($E19=\"Y\",IF(I19=0,F19*H19,F19*I19),\"\")","v":0},null,"This item covers the costs associated with the installation of a geotextile layer",null,null,{"$f":"IF(I19=\"\",0,1)","v":0},"x273"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E21=\"Y\",F21*I21, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E22=\"Y\",F22*I22,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x254"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E23=\"Y\",F23*I23,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x255"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E24=\"Y\",F24*I24,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x256"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E25=\"Y\",F25*I25,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x257"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E26=\"Y\",F26*I26,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x258"]
[null,null,null,"Other 7 <insert>",null,null,null,"this has deliberately been left blank.",null,{"$f":"F27*I27","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 8 <insert>",null,null,null,null,null,{"$f":"F28*I28","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 9 <insert>",null,null,null,null,null,{"$f":"F29*I29","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 10 <insert>",null,null,null,null,null,{"$f":"F30*I30","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J30)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"J31","v":0}]

{"sheet":"WB004-A","index":20,"n_rows":83,"n_cols":17,"rows_kept":83,"cut":false,"hidden":true,"merged":[[2,2,2,11],[14,2,23,2],[43,2,51,2],[40,9,41,9],[40,11,41,11],[47,3,48,3],[47,4,48,4],[47,5,48,5],[47,6,48,6],[47,7,48,7],[47,11,48,11],[47,8,48,8],[47,9,48,9],[7,2,11,3],[9,5,9,8],[9,9,9,10],[82,3,82,7],[77,2,79,2],[53,2,56,2],[58,2,70,2],[77,7,79,7],[54,3,55,3],[54,4,55,4],[54,5,55,5],[54,6,55,6],[54,7,55,7],[64,3,65,3],[64,4,65,4],[64,5,65,5],[64,6,65,6],[72,2,75,2],[24,14,24,16],[42,14,42,16],[52,14,52,16],[57,14,57,16],[40,15,41,15],[40,16,41,16],[47,15,48,15],[54,15,55,15],[47,16,48,16],[76,14,76,16],[80,14,80,16],[25,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[40,6,41,6],[40,8,41,8],[40,7,41,7],[40,12,41,12],[40,13,41,13],[40,14,41,14],[64,16,65,16],[47,13,48,13],[54,13,55,13],[54,16,55,16],[47,12,48,12],[71,14,71,16],[47,14,48,14],[54,14,55,14],[64,15,65,15],[64,14,65,14],[64,12,65,12],[64,13,65,13],[10,5,10,8],[10,9,10,10],[7,5,7,8],[7,9,7,10],[64,7,65,7],[64,8,65,8],[8,5,8,8],[8,9,8,10],[64,9,65,9],[64,11,65,11],[54,8,55,8],[54,9,55,9],[54,11,55,11],[54,12,55,12]]}
[]
[]
[null,null,"Quarry Operations:  (> 5ha disturbance or >5m deep)"]
[null,null,"Domain 1: Infrastructure Areas ",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J83","v":3697.8726089648144}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Admin Buildings                                ",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":900},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,0,null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,0,null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove weighbridge"},"Y",null,"ea",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":31793.94},null,0,null,"This item includes removal of a weighbridge.",null,null,null,"x260"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar)",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J24)","v":900}]
[null,null,"Workshops, Crushing & Product Stockpile area (s) ",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the area.",null,null,0,"X104"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar)",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)"},"Y",null,"m2",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"This includes the cost to dismantle the Fixed processing plant and relocate from the site.",null,null,0,"X090"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste car tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"item",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site.",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of general rubbish from the site to a licensed landfill facility"},"Y",1,"@",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X163"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overland conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)."},"Y",null,"m",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":457.7658835182408},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X094"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures)."},"Y",null,"@",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E41=\"Y\",IF(I41=0,IF(H41=\"Select From List\",\"\",F41*H41),F41*I41),\"\")","v":""},"Select Size","This includes removing all thickener or flocc tanks from the site including an associated pipework and pumps, etc.",null,null,0,{"$f":"IF(Q41=1,\"X096\",IF(Q41=2,\"X097\",IF(Q41=3,\"X098\",IF(Q41=4,\"x099\",\"X096\"))))","v":"X096"},{"$f":"VLOOKUP(K41,Select_Size_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J26:J41)","v":1848.9363044824072}]
[null,null,"Removal and disposal of contaminated materials               (for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)               ",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E44=\"N\",IF(I44=0,F44*H44,F44*I44),\"\")","v":0},null,"Assessment requiredwhere it has been identified that there is significant potential of contaminated land.",null,null,0,"X114"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E45=\"Y\",IF(I45=0,IF(H45=\"Use 1st principles to build a rate\",\"\",F45*H45),F45*I45),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,0,"X162"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,0,null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,0,"X002"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne. ",null,null,0,"X121"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E48=\"Y\",IF(I48=0,IF(H48=\"Select From List\",\"\",F48*H48),F48*I48),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite land farming.",null,null,0,{"$f":"IF(Q48=1,\"X152\",IF(Q48=2,\"X153\",IF(Q48=3,\"X154\",IF(Q48=4,\"x155\",IF(Q48=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K48,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E50=\"Y\",IF(I50=0,F50*H50,F50*I50),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart off site to a licenced disposal facility.",null,null,0,"X166"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart off site to a licenced disposal facility.",null,null,0,"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J44:J52)","v":0}]
[null,null,"Access & Haul Roads",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape deep rip and ameliorate sealed and unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X194"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$221,2,FALSE)","v":"Remove unwanted material from roadways (e.g. spillage) "},"Y",null,"m3",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$221,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E55=\"Y\",IF(I55=0,IF(H55=\"Select From List\",\"\",F55*H55),F55*I55),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for burial in the pit.\n",null,null,0,{"$f":"IF(Q55=1,\"X188\",IF(Q55=2,\"X189\",IF(Q55=3,\"X190\",IF(Q55=4,\"x191\",IF(Q55=5,\"X192\",\"X188\")))))","v":"X188"},{"$f":"VLOOKUP(K55,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J54:J57)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$233,4,FALSE)","v":729.95100344800562},null,0,null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,0,"X230"]
[null,null,null,{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",1,"Ha",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E65=\"Y\",IF(I65=0,IF(H65=\"Select From List\",\"\",F65*H65),F65*I65),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q65=1,\"X044\",IF(Q65=2,\"X045\",IF(Q65=3,\"X046\",IF(Q65=4,\"x047\",IF(Q65=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K65,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E67=\"Y\",IF(I67=0,F67*H67,F67*I67),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I67=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J59:J71)","v":948.93630448240731}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P73,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P73,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E73=\"Y\",IF(I73=0,F73*H73,F73*I73),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X079"]
[null,null,null,{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*H74,F74*I74),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I74=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E75=\"Y\",IF(I75=0,F75*H75,F75*I75),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I75=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J73:J76)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"F78*I78","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F79*I79","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F80*I80","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J78:J80)","v":0}]
[null,null,"h"]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J81,J77,J72,J58,J53,J43,J25)","v":3697.8726089648144}]

{"sheet":"WB004-B","index":21,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,2,2,11],[36,12,37,12],[36,13,37,13],[36,3,37,3],[36,4,37,4],[36,5,37,5],[36,6,37,6],[25,2,28,2],[36,7,37,7],[36,8,37,8],[36,9,37,9],[36,11,37,11],[19,13,20,13],[19,11,20,11],[19,12,20,12],[14,5,16,8],[43,14,43,16],[47,14,47,16],[36,15,37,15],[36,16,37,16],[36,14,37,14],[24,14,24,16],[29,14,29,16],[19,15,20,15],[19,16,20,16],[19,14,20,14],[49,3,49,7],[14,9,16,10],[19,6,20,6],[19,9,20,9],[19,5,20,5],[7,2,16,3],[44,2,46,2],[30,2,42,2],[44,7,46,7],[19,8,20,8],[8,9,8,10],[7,9,7,10],[19,2,23,2],[19,3,20,3],[19,4,20,4],[19,7,20,7],[7,5,7,8],[8,5,8,8],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[13,9,13,10],[12,9,12,10],[11,9,11,10],[11,5,11,8],[12,5,12,8],[13,5,13,8]]}
[]
[]
[null,null,"Quarry Operations:  (> 5ha disturbance or >5m deep)"]
[null,null,"Domain 2: Tailings Storage Facility/Slimes Storage",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J50","v":0}]
[null,null,"Complete a separate sheet for each tailings storage facility on the site."]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"Tailings Storage (Key Information):",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Materials Stored ",null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,"Volume Stored (m3)",null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,"Maximum Embankment Height (m)",null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,"Maximum Embankment Length (m)",null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[null,null,null,null,null,"Year Dam / storage Commissioned"]
[null,null,null,null,null,"Storage area (ha)"]
[null,null,null,null,null,"Catchment Area of Tailings Storage Facility (ha)"]
[null,null,null,null,null,"Briefly describe embankment construction. (earthen, clay core, etc)",null,null,null,null,null," "]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Tailings/Slimes Storage",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X205\",IF(Q20=2,\"X206\",IF(Q20=3,\"X207\",IF(Q20=4,\"X208\",IF(Q20=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Use 1st principles to build a rate\",\"\",F22*H22),F22*I22),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Use 1st principles to build a rate\",\"\",F23*H23),F23*I23),\"\")","v":""},null,"This includes the area that requires engineering treatment that is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the storage (i.e. removal of rills and pipes that may present long term stability issues).",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},"X199"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J24)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I27=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J26:J29)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.            ",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,0,null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I31=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E37=\"Y\",IF(I37=0,IF(H37=\"Select From List\",\"\",F37*H37),F37*I37),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q37=1,\"X044\",IF(Q37=2,\"X045\",IF(Q37=3,\"X046\",IF(Q37=4,\"x047\",IF(Q37=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K37,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E39=\"Y\",IF(I39=0,F39*H39,F39*I39),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I39=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J31:J43)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"F45*I45","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I45=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F46*I46","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I46=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F47*I47","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I47=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J45:J47)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J48,J44,J30,J25)","v":0}]

{"sheet":"WB004-C","index":22,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":true,"merged":[[16,8,17,8],[19,7,20,7],[19,8,20,8],[19,9,20,9],[21,4,22,4],[21,6,22,6],[21,5,22,5],[21,7,22,7],[21,8,22,8],[16,4,17,4],[16,5,17,5],[16,6,17,6],[19,4,20,4],[19,5,20,5],[19,6,20,6],[14,2,17,2],[19,2,22,2],[40,2,43,2],[16,3,17,3],[21,3,22,3],[19,3,20,3],[16,13,17,13],[19,13,20,13],[19,14,20,14],[19,11,20,11],[21,9,22,9],[45,2,47,2],[45,7,47,7],[23,14,23,16],[16,14,17,14],[16,15,17,15],[16,12,17,12],[21,15,22,15],[21,16,22,16],[21,14,22,14],[16,7,17,7],[21,13,22,13],[31,11,32,11],[31,12,32,12],[16,16,17,16],[31,13,32,13],[31,14,32,14],[7,5,7,8],[7,9,7,10],[50,3,50,7],[39,14,39,16],[44,14,44,16],[31,7,32,7],[31,15,32,15],[31,16,32,16],[48,14,48,16],[31,8,32,8],[31,9,32,9],[21,12,22,12],[19,15,20,15],[19,16,20,16],[19,12,20,12],[18,14,18,16],[8,5,8,8],[8,9,8,10],[2,2,2,11],[24,2,38,2],[16,9,17,9],[16,11,17,11],[21,11,22,11],[31,3,32,3],[31,4,32,4],[31,5,32,5],[7,2,11,3],[31,6,32,6],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10]]}
[]
[]
[null,null,"Quarry Operations:  (> 5ha disturbance or >5m deep)"]
[null,null,"Domain 3: Overburden & Waste Dumps",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J51","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Unshaped Waste Rock Dumps \n(minor reshaping required)",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.   ",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X136"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Use 1st principles to build a rate\",\"\",F16*H16),F16*I16),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",F17*H17),F17*I17),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I17=\"\",0,1)","v":0},{"$f":"IF(Q17=1,\"X234\",IF(Q17=2,\"X235\",IF(Q17=3,\"X236\",IF(Q17=4,\"X237\",IF(Q17=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K17,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J17)","v":0}]
[null,null,"Unshaped Waste Rock Dumps\n(major reshaping required) ",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Push Distance","This item includes the volume requiring major reshaping, rock raking and deep ripping (only as required) to enhance revegetation program. The rate increases the longer the push length due to losses in dozer productivity.                                                                                               ",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X129\",IF(Q20=2,\"X130\",IF(Q20=3,\"X131\",IF(Q20=4,\"X132\",IF(Q20=5,\"X133\",\"X129\")))))","v":"X129"},{"$f":"VLOOKUP(K20,Select_Push_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X234\",IF(Q22=2,\"X235\",IF(Q22=3,\"X236\",IF(Q22=4,\"X237\",IF(Q22=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K22,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J22)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping of overburden and mullock heaps on the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":0},null,"This item includes the area requiring minor reshaping, and ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X200"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks. ",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of the rehabilitation (ie. repairing banks/drains and application of fertiliser.  It assumes application twice during the first five (5) years after establishment.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E32=\"Y\",IF(I32=0,IF(H32=\"Select From List\",\"\",F32*H32),F32*I32),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q32=1,\"X044\",IF(Q32=2,\"X045\",IF(Q32=3,\"X046\",IF(Q32=4,\"x047\",IF(Q32=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K32,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Topsoil spreading (topsoil stockpiled immediately adjacent to the area to be rehabilitated) for push < 50m"},"Y",null,"m3",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":1.3139118062064101},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This  includes the spreading of topsoil stockpiled immediately adjacent to the area to be rehabilitated.",null,null,{"$f":"IF(I34=\"\",0,1)","v":0},"x247"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E35=\"Y\",IF(I35=0,F35*H35,F35*I35),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I38=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I39=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J39)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*H42,F42*I42),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E43=\"Y\",IF(I43=0,F43*H43,F43*I43),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J41:J44)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I46*F46","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I46=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I47*F47","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I47=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I48*F48","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I48=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J46:J48)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J19,J24,J40,J45,J49)","v":0}]

{"sheet":"WB004-D","index":23,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":true,"merged":[[21,11,22,11],[17,5,17,6],[21,15,22,15],[48,6,49,6],[48,7,49,7],[48,8,49,8],[48,9,49,9],[48,11,49,11],[2,2,2,11],[35,2,38,2],[23,11,24,11],[23,12,24,12],[25,16,26,16],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,31,6],[30,7,31,7],[30,8,31,8],[30,9,31,9],[25,12,26,12],[25,13,26,13],[25,14,26,14],[25,15,26,15],[25,3,26,3],[25,4,26,4],[30,16,31,16],[30,11,31,11],[23,16,24,16],[30,13,31,13],[30,14,31,14],[30,15,31,15],[25,5,26,5],[25,6,26,6],[25,7,26,7],[25,8,26,8],[30,12,31,12],[25,9,26,9],[25,11,26,11],[23,13,24,13],[21,16,22,16],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6],[23,7,24,7],[23,8,24,8],[21,12,22,12],[23,9,24,9],[21,13,22,13],[21,14,22,14],[21,7,22,7],[21,8,22,8],[21,9,22,9],[23,14,24,14],[23,15,24,15],[62,3,62,7],[57,2,59,2],[40,2,55,2],[57,7,59,7],[34,14,34,16],[39,14,39,16],[56,14,56,16],[60,14,60,16],[48,15,49,15],[48,16,49,16],[48,13,49,13],[48,14,49,14],[48,12,49,12],[48,3,49,3],[48,4,49,4],[48,5,49,5],[15,6,15,7],[16,6,16,7],[19,2,33,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[7,2,16,3],[14,6,14,7],[11,6,11,7],[12,6,12,7],[13,6,13,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7]]}
[]
[]
[null,null,"Quarry Operations:  (> 5ha disturbance or >5m deep)"]
[null,null,"Domain 4: Pits",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J63","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"PIT: Earthwork Details (optional)",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Face","Activity",null,"Height","Length","Quantity (e.g m3)","                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[]
[]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Pits (faces and quarry floor)",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts < 3000 t, face height is typically < 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":5.8396080275840436},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"This item includes the total amount of material in the face to be blasted to reduce the angle to make it safe.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"x249"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts > 3000 t, face height is typically > 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":4.0877256193088307},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"This item includes the total amount of material in the face to be blasted to reduce the angle to make it safe.",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"x250"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Sand Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Push Distance-Sand ","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation UNIT RATE: dozer push rate",null,null,0,{"$f":"IF(Q22=1,\"X221\",IF(Q22=2,\"X222\",IF(Q22=3,\"X223\")))","v":"X221"},{"$f":"VLOOKUP(K22,Select_Push_Distance_Sand_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Clay Batter) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E24=\"Y\",IF(I24=0,IF(H24=\"Select From List\",\"\",F24*H24),F24*I24),\"\")","v":""},"Select Push Distance-Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation UNIT RATE: dozer push rate",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},{"$f":"IF(Q24=1,\"X224\",IF(Q24=2,\"X225\",IF(Q24=3,\"X226\")))","v":"X224"},{"$f":"VLOOKUP(K24,Select_Push_Distance_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E26=\"Y\",IF(I26=0,IF(H26=\"Select From List\",\"\",F26*H26),F26*I26),\"\")","v":""},"Select Push Distance-Stiff Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation UNIT RATE: dozer push rate",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},{"$f":"IF(Q26=1,\"X227\",IF(Q26=2,\"X228\",IF(Q26=3,\"X229\")))","v":"X227"},{"$f":"VLOOKUP(K26,Select_Push_Distance_Stiff_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of clean fill material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":9.3262224000000007},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item allows for the purchase of fill material where there is a shortage onsite. This should be used in addition with the push rate to allow for spreading of the material.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X271"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct safety berm, catch bench and barrier around the pit perimeter (required where final pit will include steep faces)."},"Y",null,"m",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":83.944365396520638},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"Where faces will remain a safety  berm and drop bench are required to be constructed around the perimeter of the void to restrict access. ",null,null,0,"X082"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the top face where the final pit will include steep faces"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"Where steep faces will remain  a 6' chain mesh fence needs to be constructed around the perimeter of the void to restrict access to the site.",null,null,0,"X111"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Select From List\",\"\",F31*H31),F31*I31),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final the void (where applicable)",null,null,0,{"$f":"IF(Q31=1,\"X074\",IF(Q31=2,\"X075\",IF(Q31=3,\"X076\",IF(Q31=4,\"X077\",IF(Q31=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K31,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item includes the volume of material that is to be compacted against the faces in the final the void (where applicable). This is in addition to the backfill or push rate to allow for the additional effort of compaction.",null,null,0,"X108"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J34)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E36=\"Y\",IF(I36=0,F36*H36,F36*I36),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X079"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E37=\"Y\",IF(I37=0,F37*H37,F37*I37),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E38=\"Y\",IF(I38=0,F38*H38,F38*I38),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I38=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E39=\"Y\",IF(I39=0,F39*H39,F39*I39),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J36:J39)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping of overburden and mullock heaps on the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E42=\"Y\",IF(I42=0,F42*H42,F42*I42),\"\")","v":0},null,"This item includes the area requiring minor reshaping, and ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X200"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Deep Ripping"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E43=\"Y\",IF(I43=0,F43*H43,F43*I43),\"\")","v":0},null,"This item is just for ripping and excludes reshaping or other ameliorative actions",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"x248"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of the rehabilitation (ie. repairing banks/drains and application of fertiliser.  It assumes application twice during the first five (5) years after establishment.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E49=\"Y\",IF(I49=0,IF(H49=\"Select From List\",\"\",F49*H49),F49*I49),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q49=1,\"X044\",IF(Q49=2,\"X045\",IF(Q49=3,\"X046\",IF(Q49=4,\"x047\",IF(Q49=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K49,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Topsoil spreading (topsoil stockpiled immediately adjacent to the area to be rehabilitated) for push < 50m"},"Y",null,"m3",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":1.3139118062064101},null,{"$f":"IF($E51=\"Y\",IF(I51=0,F51*H51,F51*I51),\"\")","v":0},null,"This  includes the spreading of topsoil stockpiled immediately adjacent to the area to be rehabilitated.",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"x247"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E52=\"Y\",IF(I52=0,F52*H52,F52*I52),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J41:J56)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"F58*I58","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F59*I59","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F60*I60","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J58:J60)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J35,J40,J57,J61)","v":0}]

{"sheet":"WB004-E","index":24,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[[31,14,31,16],[33,3,33,7],[27,7,30,7],[2,2,2,11],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[7,2,11,3],[14,2,30,2],[9,9,9,10],[10,5,10,8],[10,9,10,10]]}
[]
[]
[null,null,"Quarry Operations:  (> 5ha disturbance or >5m deep)"]
[null,null,"Domain 5: Other",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J34","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Other Management Issues ",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This rate includes the dismantling and removal of powerlines and poles from the site.  It does not include the removal of substations.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"This item includes grouting and capping all exploration holes and water bores.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E17=\"Y\",IF(I17=0,F17*H17,F17*I17),\"\")","v":0},null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Rail Loop and spur, including cutting and removing the tracks, sleepers and ballast material."},"Y",null,"m",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":94.893630448240728},null,{"$f":"IF($E18=\"Y\",IF(I18=0,F18*H18,F18*I18),\"\")","v":0},null,"This item includes the pulling up and removal of railway line and sleepers from site (cost per metre).",null,null,0,"X182"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,{"$f":"IF($E19=\"Y\",IF(I19=0,F19*H19,F19*I19),\"\")","v":0},null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of geotextile/geofabric layer"},"Y",null,"Ha",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":37092.929999999993},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"This item covers the costs associated with the installation of a geotextile layer",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"x273"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E22=\"Y\",F22*I22, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E23=\"Y\",F23*I23,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x254"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E24=\"Y\",F24*I24,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x255"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E25=\"Y\",F25*I25,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x256"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E26=\"Y\",F26*I26,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x257"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E27=\"Y\",F27*I27,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x258"]
[null,null,null,"Other 7 <insert>",null,null,null,"this has deliberately been left blank.",null,{"$f":"F28*I28","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 8 <insert>",null,null,null,null,null,{"$f":"F29*I29","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 9 <insert>",null,null,null,null,null,{"$f":"F30*I30","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 10 <insert>",null,null,null,null,null,{"$f":"F31*I31","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J31)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J32)","v":0}]

{"sheet":"WB005-A","index":25,"n_rows":103,"n_cols":19,"rows_kept":103,"cut":false,"hidden":true,"merged":[[67,14,67,16],[84,8,85,8],[84,9,85,9],[84,11,85,11],[84,12,85,12],[84,13,85,13],[84,14,85,14],[84,15,85,15],[73,9,74,9],[73,11,74,11],[73,13,74,13],[72,14,72,16],[77,14,77,16],[73,16,74,16],[73,14,74,14],[73,15,74,15],[54,5,55,5],[54,6,55,6],[54,7,55,7],[54,8,55,8],[73,12,74,12],[54,9,55,9],[54,11,55,11],[54,12,55,12],[54,13,55,13],[45,8,46,8],[45,9,46,9],[45,11,46,11],[45,12,46,12],[45,13,46,13],[22,9,23,9],[22,11,23,11],[24,14,24,16],[28,14,28,16],[45,14,46,14],[22,12,23,12],[22,13,23,13],[22,14,23,14],[22,15,23,15],[45,7,46,7],[22,5,23,5],[22,6,23,6],[22,7,23,7],[22,8,23,8],[96,14,96,16],[100,14,100,16],[92,2,95,2],[68,2,71,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[73,6,74,6],[73,7,74,7],[73,8,74,8],[91,14,91,16],[84,16,85,16],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,85,6],[49,14,49,16],[59,14,59,16],[45,15,46,15],[45,16,46,16],[22,3,23,3],[54,3,55,3],[22,4,23,4],[54,4,55,4],[54,16,55,16],[54,14,55,14],[54,15,55,15],[22,16,23,16],[45,3,46,3],[45,4,46,4],[45,5,46,5],[45,6,46,6],[102,3,102,7],[97,2,99,2],[97,7,99,7],[78,2,80,2],[84,2,90,2],[91,5,91,7],[14,2,23,2],[84,7,85,7],[7,2,11,3],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[60,2,66,2],[25,2,27,2],[73,2,76,2],[50,2,58,2],[29,2,48,2]]}
[]
[]
[null,null,"Underground Mine Operations:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"j"]
[null,null,"Domain 1: Infrastructure Areas ",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J103","v":4548.9363044824076}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Process Plant, Mill or Crusher",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":900},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,0,null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove unwanted material (spillage or otherwise) from footprint of the Plant, Mill & Product stockpiles."},"Y",null,"m3",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Select From List\",\"\",F23*H23),F23*I23),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for disposal.\n",null,null,0,{"$f":"IF(Q23=1,\"X183\",IF(Q23=2,\"X184\",IF(Q23=3,\"X185\",IF(Q23=4,\"x186\",IF(Q23=5,\"X187\",\"X183\")))))","v":"X183"},{"$f":"VLOOKUP(K23,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J23)","v":900}]
[null,null,"Rail Line and Loop (if applicable)",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Rail Loop and spur, including cutting and removing the tracks, sleepers and ballast material."},"Y",null,"m",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":94.893630448240728},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":0},null,"This item includes the pulling up and removal of railway line and sleepers from site (cost per metre).",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},"X182"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape rail spur and load out area"},"Y",null,"Ha",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":3464.1742536515517},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"This includes reshaping works on the rail loop and rail load out area.",null,null,{"$f":"IF(I27=\"\",0,1)","v":0},"X195"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include  minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X136"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J26:J28)","v":0}]
[null,null,"Main Work Shop and Stores Area (Heavy Industrial Area).",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":900},null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the area.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)"},"Y",null,"m2",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"This includes the cost to dismantle the crusher and relocate from the site.",null,null,0,"X090"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of core trays from site"},"Y",null,"Pallet",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":90.082830000000001},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x265"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste car tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"@",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site.",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of rubbish from the site to a licensed landfill facility (ie. General waste, sample bags, bore casing off cuts, etc)"},"Y",1,"@",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X003"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove ground level conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":259.81306902386638},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X091"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish thickener tanks or flocc tanks (variable rate for small, medium and large structures)."},"Y",null,"@",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E46=\"Y\",IF(I46=0,IF(H46=\"Select From List\",\"\",F46*H46),F46*I46),\"\")","v":""},"Select Size","This includes removing all thickener or flocc tanks from the site including an associated pipework and pumps, etc.",null,null,0,{"$f":"IF(Q46=1,\"X096\",IF(Q46=2,\"X097\",IF(Q46=3,\"X098\",IF(Q46=4,\"x099\",\"X096\"))))","v":"X096"},{"$f":"VLOOKUP(K46,Select_Size_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$221,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"X179"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J30:J49)","v":1848.9363044824072}]
[null,null,"Removal and disposal of contaminated materials               (for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)              ",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E51=\"N\",IF(I51=0,F51*H51,F51*I51),\"\")","v":0},null,"Assessment requiredwhere it has been identified that there is significant potential of contaminated land.",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"X114"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E52=\"Y\",IF(I52=0,IF(H52=\"Use 1st principles to build a rate\",\"\",F52*H52),F52*I52),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"X162"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,0,null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,{"$f":"IF(I53=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne.",null,null,{"$f":"IF(I54=\"\",0,1)","v":0},"X121"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E55=\"Y\",IF(I55=0,IF(H55=\"Select From List\",\"\",F55*H55),F55*I55),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite land farming.",null,null,{"$f":"IF(I55=\"\",0,1)","v":0},{"$f":"IF(Q55=1,\"X152\",IF(Q55=2,\"X153\",IF(Q55=3,\"X154\",IF(Q55=4,\"x155\",IF(Q55=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K55,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P57,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E57=\"Y\",IF(I57=0,F57*H57,F57*I57),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I58=\"\",0,1)","v":0},"X166"]
[null,null,null,{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I59=\"\",0,1)","v":0},"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J51:J59)","v":0}]
[null,null,"Administration Offices                                ",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.\n",null,null,{"$f":"IF(I61=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices in the admin area.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove weighbridge"},"Y",null,"ea",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":31793.94},null,0,null,"This item includes removal of a weighbridge.",null,null,null,"x260"]
[null,null,null,{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities in the admin area.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,0,null,"Enter the total area  of any bitumen car parks (or similar).",null,null,0,"X168"]
[null,null,null,{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick.",null,null,0,"X180"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J61:J67)","v":900}]
[null,null,"Sewerage / Water Treatment Plant",{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",1,"item",{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,900,null,"This item includes disconnecting and terminating all services such as power, water and sewer.   It is a \"one off\" cost for the administration area.",null,null,{"$f":"IF(I69=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,0,null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P71,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and tanks.  ",null,null,{"$f":"IF(I71=\"\",0,1)","v":0},"X095"]
[null,null,null,{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. Hydrocarbon, chemical spillage in / around storage sheds or fuel storage areas).  The materials is to be taken off site to a licensed landfill or disposal facility."},"Y",null,"m3",{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne.",null,null,{"$f":"IF(I72=\"\",0,1)","v":0},"X122"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J69:J72)","v":900}]
[null,null,"Access & Haul Roads",{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove unwanted material from roadways (e.g. spillage) "},"Y",null,"m3",{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E74=\"Y\",IF(I74=0,IF(H74=\"Select From List\",\"\",F74*H74),F74*I74),\"\")","v":""},"Select Haul Distance","Enter the total volume (ie. area x depth of material) to be scalped off for burial in the pit.\n",null,null,{"$f":"IF(I74=\"\",0,1)","v":0},{"$f":"IF(Q74=1,\"X188\",IF(Q74=2,\"X189\",IF(Q74=3,\"X190\",IF(Q74=4,\"x191\",IF(Q74=5,\"X192\",\"X188\")))))","v":"X188"},{"$f":"VLOOKUP(K74,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Bitumen sealed areas (car park, etc).  Includes disposal of waste bitumen material off site at an appropriate landfill facility. "},"Y",null,"m2",{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,4,FALSE)","v":17.444591777316742},null,{"$f":"IF($E76=\"Y\",IF(I76=0,F76*H76,F76*I76),\"\")","v":0},null,"Enter the total area  of any bitumen car parks (or similar).",null,null,{"$f":"IF(I76=\"\",0,1)","v":0},"X168"]
[null,null,null,{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape deep rip and ameliorate sealed and unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,{"$f":"IF($E77=\"Y\",IF(I77=0,F77*H77,F77*I77),\"\")","v":0},null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,{"$f":"IF(I77=\"\",0,1)","v":0},"X194"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J74:J77)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.       ",{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I79=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,0,"X230"]
[null,null,null,{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E85=\"Y\",IF(I85=0,IF(H85=\"Select From List\",\"\",F85*H85),F85*I85),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q85=1,\"X044\",IF(Q85=2,\"X045\",IF(Q85=3,\"X046\",IF(Q85=4,\"x047\",IF(Q85=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K85,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E87=\"Y\",IF(I87=0,F87*H87,F87*I87),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I87=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P88,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P88,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I88=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I89=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P90,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P90,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I90=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I91=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J79:J91)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P93,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P93,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I93=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P94,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P94,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E94=\"Y\",IF(I94=0,F94*H94,F94*I94),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I94=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P95,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P95,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E95=\"Y\",IF(I95=0,F95*H95,F95*I95),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I95=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P96,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P96,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I96=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J93:J96)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I98*F98","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I98=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I99*F99","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I99=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I100*F100","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I100=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J98:J100)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J101,J97,J92,J78,J73,J68,J60,J50,J29,J25)","v":4548.9363044824076}]

{"sheet":"WB005-B","index":26,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":true,"merged":[[18,5,19,5],[18,6,19,6],[18,8,19,8],[18,12,19,12],[18,16,19,16],[18,13,19,13],[42,13,43,13],[25,12,26,12],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[15,9,16,9],[18,7,19,7],[15,12,16,12],[25,8,26,8],[25,9,26,9],[42,9,43,9],[42,11,43,11],[42,12,43,12],[59,14,59,16],[35,14,35,16],[49,14,49,16],[54,14,54,16],[42,16,43,16],[42,15,43,15],[42,14,43,14],[30,14,30,16],[15,11,16,11],[15,13,16,13],[15,14,16,14],[15,15,16,15],[15,16,16,16],[18,11,19,11],[18,14,19,14],[18,15,19,15],[25,11,26,11],[25,13,26,13],[25,14,26,14],[25,15,26,15],[23,14,23,16],[25,16,26,16],[2,2,2,11],[31,2,34,2],[36,2,48,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[42,6,43,6],[42,7,43,7],[42,8,43,8],[7,5,7,8],[7,2,11,3],[10,5,10,8],[10,9,10,10],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[61,3,61,7],[55,2,58,2],[14,2,22,2],[24,2,29,2],[56,7,58,7],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[25,7,26,7],[18,9,19,9],[50,2,53,2],[18,3,19,3],[18,4,19,4]]}
[]
[]
[null,null,"Underground Mine Operations:"]
[null,null,"Domain 2: Adits and Shafts",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J62","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Adits",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area < =9m2) - install 500mm concrete plug 3m back from adit and backfill with appropriate material.  The rate includes some reshaping of the batter around the entrance of the adit.  (see other below for alternative where appropriate.)"},"Y",null,"@",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":21898.530103440167},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item include a rate for designing and installing a 500mm concrete plug at leat 3m back from the entrance as well as the total volume of material that would be needed to backfill the adit with suitable material.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X204"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Select From List\",\"\",F16*H16),F16*I16),\"\")","v":""},"Select Haul Distance","This item includes backfilling the adit with suitable material",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},{"$f":"IF(Q16=1,\"X216\",IF(Q16=2,\"X217\",IF(Q16=3,\"X218\",IF(Q16=4,\"X219\",IF(Q16=5,\"X220\",\"X216\")))))","v":"X216"},{"$f":"VLOOKUP(K16,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal adits (cross-sectional area > 9m2) - backfill the adit against a concrete bulk head with drainage slots.  The rate includes some reshaping of batters around the adit entrance."},"Y",null,"@",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E18=\"Y\",IF(I18=0,IF(H18=\"Use 1st principles to build a rate\",\"\",F18*H18),F18*I18),\"\")","v":""},null,"This rate includes constructing a concrete bulk head at least 50m into the adit and then backfilling with material.",null,null,{"$f":"IF(I18=\"\",0,1)","v":0},"X202"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E19=\"Y\",IF(I19=0,IF(H19=\"Select From List\",\"\",F19*H19),F19*I19),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final boxcut (where applicable).",null,null,{"$f":"IF(I19=\"\",0,1)","v":0},{"$f":"IF(Q19=1,\"X074\",IF(Q19=2,\"X075\",IF(Q19=3,\"X076\",IF(Q19=4,\"X077\",IF(Q19=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K19,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"This item includes the volume of material that is to be compacted against the faces in the final boxcut (where applicable).",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"X108",2]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the adit can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E22=\"Y\",IF(I22=0,F22*H22,F22*I22),\"\")","v":0},null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X109"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E23=\"Y\",IF(I23=0,F23*H23,F23*I23),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J23)","v":0}]
[null,null,"Shafts                                                                          ",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small shafts (cross-sectional area < =9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E25=\"Y\",IF(I25=0,IF(H25=\"Use 1st principles to build a rate\",\"\",F25*H25),F25*I25),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},"X203"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E26=\"Y\",IF(I26=0,IF(H26=\"Select From List\",\"\",F26*H26),F26*I26),\"\")","v":""},"Select Haul Distance","This item includes backfilling the shaft with suitable material",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},{"$f":"IF(Q26=1,\"X023\",IF(Q26=2,\"X024\",IF(Q26=3,\"X025\",IF(Q26=4,\"X026\",IF(Q26=5,\"X027\",\"X023\")))))","v":"X023"},{"$f":"VLOOKUP(K26,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal shafts (cross-sectional area > 9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"@",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":63587.88},null,{"$f":"IF($E28=\"Y\",IF(I28=0,IF(H28=\"Use 1st principles to build a rate\",\"\",F28*H28),F28*I28),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X213"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the shaft can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"X110"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J30)","v":0}]
[null,null,"Underground Infrastructure",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal & rehabilitate ventilation fans."},"Y",null,"@",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":40147.305189640305},null,{"$f":"IF($E32=\"Y\",IF(I32=0,F32*H32,F32*I32),\"\")","v":0},null,"This includes sealing & rehabilitation of the ventilation fans to make safe.  The number of ventilation fans for the whole mine is to be included.",null,null,{"$f":"IF(I32=\"\",0,1)","v":0},"X201"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Plugging of portal with concrete (width >2m)"},"Y",null,"@",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":292661.09810399998},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This includes sealing & rehabilitation of portal including engineered designs.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X269"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"De-watering Bores"},"Y",null,"@",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This includes sealing & rehabilitation of the dewatering bores to make safe.  The total number of dewatering bores for the whole mine is to be included.",null,null,{"$f":"IF(I34=\"\",0,1)","v":0},"X100"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor earthworks and maintenance of mine subsidence areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":1605.8922075856124},null,{"$f":"IF($E35=\"Y\",IF(I35=0,F35*H35,F35*I35),\"\")","v":0},null,"This includes undertaking surface drainage works, etc as required to remediate areas affected by mine subsidence.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X134"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J32:J35)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E37=\"Y\",IF(I37=0,F37*H37,F37*I37),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E38=\"Y\",IF(I38=0,F38*H38,F38*I38),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E43=\"Y\",IF(I43=0,IF(H43=\"Select From List\",\"\",F43*H43),F43*I43),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q43=1,\"X044\",IF(Q43=2,\"X045\",IF(Q43=3,\"X046\",IF(Q43=4,\"x047\",IF(Q43=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K43,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E45=\"Y\",IF(I45=0,F45*H45,F45*I45),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I45=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I47=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J37:J49)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E51=\"Y\",IF(I51=0,F51*H51,F51*I51),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E52=\"Y\",IF(I52=0,F52*H52,F52*I52),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E53=\"Y\",IF(I53=0,F53*H53,F53*I53),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I53=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E54=\"Y\",IF(I54=0,F54*H54,F54*I54),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I54=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J51:J54)","v":0}]
[null,null,"Other",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"Install gate or grill over the adit (ie. Where site might be used by bats)."},"Y",null,"@",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":2119.596},null,{"$f":"IF($E56=\"Y\",IF(I56=0,IF(H56=\"Use 1st principles to build a rate\",\"\",F56*H56),F56*I56),\"\")","v":0},null,null,null,null,{"$f":"IF(I56=\"\",0,1)","v":0},"X115"]
[null,null,null,"Other 1 <insert>",null,null,null,null,null,{"$f":"F57*I57","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I57=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F58*I58","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I58=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F59*I59","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I59=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J56:J59)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J60,J55,J50,J36,J31,J24)","v":0}]

{"sheet":"WB005-C","index":27,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":true,"merged":[[38,6,39,6],[24,7,25,7],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,6,25,6],[38,12,39,12],[38,7,39,7],[38,8,39,8],[24,12,25,12],[19,12,20,12],[38,11,39,11],[24,8,25,8],[19,14,20,14],[45,14,45,16],[49,14,49,16],[38,15,39,15],[38,16,39,16],[19,15,20,15],[19,16,20,16],[26,14,26,16],[24,15,25,15],[24,16,25,16],[24,14,25,14],[31,14,31,16],[38,14,39,14],[2,2,2,11],[32,2,44,2],[17,7,17,9],[7,5,7,8],[19,8,20,8],[19,9,20,9],[19,11,20,11],[24,11,25,11],[38,4,39,4],[38,5,39,5],[8,9,8,10],[9,5,9,8],[9,9,9,10],[13,9,13,10],[10,5,10,8],[10,9,10,10],[19,13,20,13],[38,3,39,3],[46,2,48,2],[51,3,51,7],[46,7,48,7],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[24,13,25,13],[38,13,39,13],[38,9,39,9],[24,9,25,9],[19,2,25,2],[27,2,30,2],[7,2,16,3],[11,5,11,8],[11,9,11,10],[14,5,16,8],[14,9,16,10],[12,5,12,8],[12,9,12,10],[13,5,13,8],[7,9,7,10],[8,5,8,8]]}
[]
[]
[null,null,"Underground Mine Operations: "]
[null,null,"Domain 3: Tailings Storage Facilities",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J52","v":0}]
[null,null,"Complete a separate sheet for each tailings storage facility on the site."]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,"Tailings Storage (Key Information):",null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,"Materials Stored ",null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,"Volume Stored (m3)",null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,"Maximum Embankment Height (m)",null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,"Maximum Embankment Length (m)",null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[null,null,null,null,null,"Year Dam / storage Commissioned"]
[null,null,null,null,null,"Storage area (ha)"]
[null,null,null,null,null,"Catchment Area of Tailings Storage Facility (ha)"]
[null,null,null,null,null,"Briefly describe embankment construction. (earthen, clay core, etc)",null,null,null,null,null," "]
[]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Tailings/Slimes Storage",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X205\",IF(Q20=2,\"X206\",IF(Q20=3,\"X207\",IF(Q20=4,\"X208\",IF(Q20=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Use 1st principles to build a rate\",\"\",F22*H22),F22*I22),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E23=\"Y\",IF(I23=0,IF(H23=\"Use 1st principles to build a rate\",\"\",F23*H23),F23*I23),\"\")","v":""},null,"This includes the area that requires engineering treatment that is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the storage (i.e. removal of rills and pipes that may present long term stability issues).",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},"X199"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF."},"Y",null,"m3",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E25=\"Y\",IF(I25=0,IF(H25=\"Select From List\",\"\",F25*H25),F25*I25),\"\")","v":""},"Select Haul Distance","This includes removal of 500 mm of contamined sediment and placement in the TSF to enable either backfilling of the structure or conversion to clean water dam.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},{"$f":"IF(Q25=1,\"X116\",IF(Q25=2,\"X117\",IF(Q25=3,\"X118\",IF(Q25=4,\"x119\",IF(Q25=5,\"X120\",\"*\"\"116\")))))","v":"X116"},{"$f":"VLOOKUP(K25,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J25)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I31=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J28:J31)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E39=\"Y\",IF(I39=0,IF(H39=\"Select From List\",\"\",F39*H39),F39*I39),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q39=1,\"X044\",IF(Q39=2,\"X045\",IF(Q39=3,\"X046\",IF(Q39=4,\"x047\",IF(Q39=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K39,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I45=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J33:J45)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"F47*I47","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I47=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F48*I48","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I48=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F49*I49","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I49=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J47:J49)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J50,J46,J32,J27)","v":0}]

{"sheet":"WB005-D","index":28,"n_rows":49,"n_cols":19,"rows_kept":49,"cut":false,"hidden":true,"merged":[[30,9,31,9],[21,12,22,12],[30,11,31,11],[19,8,20,8],[19,9,20,9],[46,14,46,16],[18,14,18,16],[23,14,23,16],[37,14,37,16],[30,16,31,16],[19,14,20,14],[21,16,22,16],[21,15,22,15],[19,15,20,15],[30,15,31,15],[21,14,22,14],[30,14,31,14],[42,14,42,16],[16,14,17,14],[19,16,20,16],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,8,22,8],[21,9,22,9],[16,15,17,15],[16,16,17,16],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[16,9,17,9],[16,11,17,11],[16,13,17,13],[43,2,45,2],[43,7,45,7],[38,2,41,2],[19,12,20,12],[19,13,20,13],[21,11,22,11],[19,11,20,11],[21,13,22,13],[14,2,17,2],[16,12,17,12],[30,12,31,12],[30,13,31,13],[19,2,22,2],[48,3,48,7],[16,8,17,8],[37,5,37,7],[30,5,31,5],[30,6,31,6],[30,7,31,7],[30,8,31,8],[30,3,31,3],[30,4,31,4],[2,2,2,11],[24,2,36,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[7,5,7,8],[7,9,7,10],[7,2,11,3],[10,5,10,8],[10,9,10,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10]]}
[]
[]
[null,null,"Underground Mine Operations: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"j"]
[null,null,"Domain 4: Overburden & Waste Dumps",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J49","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Unshaped Waste Rock Dumps \n(minor reshaping required)",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Minor pushing, final trim, rock rake & deep rip (minor shaping and landscaping)"},"Y",null,"Ha",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.   ",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X136"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E16=\"Y\",IF(I16=0,IF(H16=\"Use 1st principles to build a rate\",\"\",F16*H16),F16*I16),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,0,"X270"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",F17*H17),F17*I17),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,0,{"$f":"IF(Q17=1,\"X234\",IF(Q17=2,\"X235\",IF(Q17=3,\"X236\",IF(Q17=4,\"X237\",IF(Q17=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K17,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J17)","v":0}]
[null,null,"Unshaped Waste Rock Dumps\n(major reshaping required) ",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Push Distance","This item includes the volume requiring major reshaping, rock raking and deep ripping (only as required) to enhance revegetation program. The rate increases the longer the push length due to losses in dozer productivity.                                                                                               ",null,null,0,{"$f":"IF(Q20=1,\"X129\",IF(Q20=2,\"X130\",IF(Q20=3,\"X131\",IF(Q20=4,\"X132\",IF(Q20=5,\"X133\",\"X129\")))))","v":"X129"},{"$f":"VLOOKUP(K20,Select_Push_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material, cart and spread suitable material to cap the waste rock dump (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the waste rock dump. The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X234\",IF(Q22=2,\"X235\",IF(Q22=3,\"X236\",IF(Q22=4,\"X237\",IF(Q22=5,\"X238\",\"X234\")))))","v":"X234"},{"$f":"VLOOKUP(K22,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J22)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks. ",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E31=\"Y\",IF(I31=0,IF(H31=\"Select From List\",\"\",F31*H31),F31*I31),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q31=1,\"X044\",IF(Q31=2,\"X045\",IF(Q31=3,\"X046\",IF(Q31=4,\"x047\",IF(Q31=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K31,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,0,"X049"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X050"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,0,"X051"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,0,"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J37)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,0,"X080"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E41=\"Y\",IF(I41=0,F41*H41,F41*I41),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,0,null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,0,"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J39:J42)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"I44*F44","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"I45*F45","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"I46*F46","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J44:J46)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J19,J24,J38,J43,J47)","v":0}]

{"sheet":"WB005-E","index":29,"n_rows":55,"n_cols":17,"rows_kept":55,"cut":false,"hidden":true,"merged":[[52,14,52,16],[25,14,25,16],[29,14,29,16],[43,14,43,16],[48,14,48,16],[36,16,37,16],[36,15,37,15],[44,2,47,2],[36,13,37,13],[36,14,37,14],[21,16,22,16],[36,3,37,3],[36,4,37,4],[36,5,37,5],[36,6,37,6],[36,7,37,7],[36,8,37,8],[21,15,22,15],[21,7,22,7],[21,8,22,8],[21,9,22,9],[21,11,22,11],[36,9,37,9],[36,11,37,11],[36,12,37,12],[21,12,22,12],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[9,9,9,10],[21,13,22,13],[21,14,22,14],[16,11,17,11],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,15,17,15],[16,16,17,16],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[2,2,2,11],[30,2,42,2],[54,3,54,7],[49,2,51,2],[14,2,24,2],[26,2,28,2],[49,7,51,7],[16,3,17,3],[7,5,7,8],[7,9,7,10],[7,2,11,3],[10,5,10,8],[10,9,10,10],[8,5,8,8],[8,9,8,10],[9,5,9,8]]}
[]
[]
[null,null,"Underground Mine Operations: "]
[null,null,"Domain 5: Large Boxcuts and Pits",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J55","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Boxcuts & Pits",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts < 3000 t, face height is typically < 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":5.8396080275840436},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes the total amount of material in the cliff's, very steep batters (faces) to be blasted to reduce the angle to make it safe.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"x249"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill and blast a vertical face to achieve a minimum batter angle of 33 degrees, where blasts > 3000 t, face height is typically > 10m."},"Y",null,"m3",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":4.0877256193088307},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"This item includes the total amount of material in the cliff's, very steep batters (faces) to be blasted to reduce the angle to make it safe.",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},"x250"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Select From List\",\"\",F17*H17),F17*I17),\"\")","v":""},"Select Push Distance-Stiff Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I17=\"\",0,1)","v":0},{"$f":"IF(Q17=1,\"X227\",IF(Q17=2,\"X228\",IF(Q17=3,\"X229\",\"X227\")))","v":"X227"},{"$f":"VLOOKUP(K17,Select_Push_Distance_Stiff_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of clean fill material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":9.3262224000000007},null,{"$f":"IF($E19=\"Y\",IF(I19=0,F19*H19,F19*I19),\"\")","v":0},null,"This item allows for the purchase of fill material where there is a shortage onsite. This should be used in addition with the push rate to allow for spreading of the material.",null,null,{"$f":"IF(I19=\"\",0,1)","v":0},"X271"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct safety berm, catch bench and barrier around the pit perimeter (required where final pit will include steep faces)."},"Y",null,"m",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":83.944365396520638},null,{"$f":"IF($E20=\"Y\",IF(I20=0,F20*H20,F20*I20),\"\")","v":0},null,"Where steep faces will remain (i.e. greater that 18o)a safety  berm and drop bench area required to be constructed around the perimeter of the void to restrict access. ",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"X082"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the top face where the final pit will include steep faces"},"Y",null,"m",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E21=\"Y\",IF(I21=0,F21*H21,F21*I21),\"\")","v":0},null,"Where steep faces will remain a 2m high (6') chain mesh fence needs to be constructed around the perimeter of the void to restrict access to the site.",null,null,{"$f":"IF(I21=\"\",0,1)","v":0},"X111"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Backfilling faces and benches as specified in the work plan"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Select From List\",\"\",F22*H22),F22*I22),\"\")","v":""},"Select Haul Distance","This item includes the volume of material that is to be hauled to backfill against the faces in the final the void (where applicable).",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},{"$f":"IF(Q22=1,\"X074\",IF(Q22=2,\"X075\",IF(Q22=3,\"X076\",IF(Q22=4,\"X077\",IF(Q22=5,\"X078\",\"X074\")))))","v":"X074"},{"$f":"VLOOKUP(K22,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Engineering treatment to stabilise the faces on the benches (compaction of the backfill)"},"Y",null,"m3",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":1.824877508620014},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"This item includes the volume of material that is to be compacted against the faces in the final the void (where applicable). This is in addition to the backfill or push rate to allow for the additional effort of compaction.",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},"X108"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized persons entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},"X081"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J25)","v":0}]
[null,null,"River & Creek Diversions",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through backfilled material"},"Y",null,"m",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":1855.80763588476},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through unconsolidated overburden.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,{"$f":"IF(I27=\"\",0,1)","v":0},"X123"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Long term maintenance of Creek diversion - Channel constructed through competent material"},"Y",null,"m",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,{"$f":"IF($E28=\"Y\",IF(I28=0,F28*H28,F28*I28),\"\")","v":0},null,"This item includes the length (m) requiring ongoing maintenance of diversions constructed through competent ground.  This will include earthworks repairs and stabilisation following flow events.  It assumes a suitably qualified engineer has designed and signed off on construction of the diversion.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},"X215"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Creek diversion - Vegetation maintenance"},"Y",null,"m2",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":927.90381794237999},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"This item includes the ongoing maintenance of vegetation within the diversion channel & batters.",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"X089"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J27:J29)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I31=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E32=\"Y\",IF(I32=0,F32*H32,F32*I32),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E37=\"Y\",IF(I37=0,IF(H37=\"Select From List\",\"\",F37*H37),F37*I37),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q37=1,\"X044\",IF(Q37=2,\"X045\",IF(Q37=3,\"X046\",IF(Q37=4,\"x047\",IF(Q37=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K37,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P39,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E39=\"Y\",IF(I39=0,F39*H39,F39*I39),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I39=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J31:J43)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E45=\"Y\",IF(I45=0,F45*H45,F45*I45),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I45=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E46=\"Y\",IF(I46=0,F46*H46,F46*I46),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I47=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J45:J48)","v":0}]
[null,null,"Other","Other 1 <insert>",null,null,null,null,null,{"$f":"F50*I50","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I50=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F51*I51","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I51=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F52*I52","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I52=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J50:J52)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J53,J49,J44,J30,J26)","v":0}]

{"sheet":"WB005-F","index":30,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[[27,7,30,7],[31,14,31,16],[2,2,2,11],[14,2,30,2],[33,3,33,7],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,2,11,3]]}
[]
[]
[null,null,"Underground Mine Operations: "]
[null,null,"Domain 6: Other Management Issues",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"J34","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Other Management Issues ",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This rate includes the dismantling and removal of powerlines and poles from the site.  It does not include the removal of substations.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes - Cap and seal any open bore holes, backfill with cuttings."},"Y",null,"@",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"This item includes backfilling the hole with the cuttings then capping all exploration holes.",null,null,0,"X010"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,0,null,"This item includes grouting and capping all exploration holes and water bores.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,0,null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of geotextile/geofabric layer"},"Y",null,"Ha",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":37092.929999999993},null,0,null,"This item covers the costs associated with the installation of a geotextile layer",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},"x273"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,0,null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E22=\"Y\",F22*I22, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E23= \"Y\",F23*I23,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x254"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E24= \"Y\",F24*I24,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x255"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E25= \"Y\",F25*I25,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x256"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E26= \"Y\",F26*I26,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x257"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E27= \"Y\",F27*I27,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"x258"]
[null,null,null,"Other 7 <insert>",null,null,null,"this has deliberately been left blank.",null,{"$f":"F28*I28","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 8 <insert>",null,null,null,null,null,{"$f":"F29*I29","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 9 <insert>",null,null,null,null,null,{"$f":"F30*I30","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,"Other 10 <insert>",null,null,null,null,null,{"$f":"F31*I31","v":0},null,"This item includes <<to be added by the operator>>",null,null,0]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J31)","v":0}]
[]
[null,null,"TXRESULT","Total Rehabilitation Liability for the \"Domain\"",null,null,null,null,null,{"$f":"SUM(J32)","v":0}]

{"sheet":"WB006-A","index":31,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":true,"merged":[[32,14,32,16],[42,14,42,16],[63,14,63,16],[67,14,67,16],[53,16,54,16],[37,16,38,16],[53,15,54,15],[37,15,38,15],[46,15,47,15],[37,14,38,14],[55,15,56,15],[53,14,54,14],[74,12,75,12],[53,12,54,12],[72,10,72,11],[70,10,70,11],[53,9,54,9],[46,12,47,12],[46,13,47,13],[46,14,47,14],[74,3,75,3],[74,4,75,4],[74,5,75,5],[74,6,75,6],[53,11,54,11],[55,12,56,12],[64,7,66,7],[74,13,75,13],[74,14,75,14],[74,7,75,7],[74,8,75,8],[74,9,75,9],[74,11,75,11],[55,13,56,13],[55,14,56,14],[53,13,54,13],[2,2,2,11],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[9,5,9,8],[9,9,9,10],[43,2,62,2],[53,4,54,4],[53,5,54,5],[14,2,31,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[10,5,10,8],[10,9,10,10],[7,2,11,3],[53,6,54,6],[46,5,47,5],[46,6,47,6],[92,10,92,11],[33,2,41,2],[92,3,92,9],[70,2,70,9],[72,4,72,9],[68,4,68,9],[87,7,87,8],[90,4,90,9],[90,10,90,11],[68,10,68,11],[37,11,38,11],[37,6,38,6],[88,7,88,8],[74,2,88,2],[53,7,54,7],[53,8,54,8],[53,3,54,3],[55,3,56,3],[55,4,56,4],[55,5,56,5],[55,6,56,6],[64,2,66,2],[46,3,47,3],[46,4,47,4],[37,12,38,12],[55,9,56,9],[55,7,56,7],[55,8,56,8],[46,7,47,7],[46,8,47,8],[46,9,47,9],[46,11,47,11],[55,11,56,11],[37,8,38,8],[37,9,38,9],[37,7,38,7],[37,13,38,13],[92,14,92,16],[68,14,68,16],[70,14,70,16],[72,14,72,16],[90,14,90,16],[89,14,89,16],[74,15,75,15],[74,16,75,16],[46,16,47,16],[55,16,56,16]]}
[]
[]
[null,null,"Small Open Cut Mines and Quarry Operations:  (max. 5ha disturbance to a max. depth of 5m)"]
[null,null,"Domain 1: Infrastructure and Extraction Area",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"K69","v":948.93630448240731}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Demolition of Buildings, Removal of Plant & Equipment",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",null,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,{"$f":"IF($E18=\"Y\",IF(I18=0,F18*H18,F18*I18),\"\")","v":0},null,"Enter the total area of small buildings and offices (include weigh bridge) at the project.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,{"$f":"IF($E19=\"Y\",IF(I19=0,F19*H19,F19*I19),\"\")","v":0},null,"Enter the total area of workshop facilities or large sheds on the project.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove ground level conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":259.81306902386638},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X091"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,0,null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove weighbridge"},"Y",null,"ea",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":31793.94},null,0,null,"This item includes removal of a weighbridge.",null,null,null,"x260"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm thick.  The broken up concrete will be buried in the pit.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be >300mm thick. The broken up concrete will be buried in the pit.",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of core trays from site"},"Y",null,"Pallet",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":90.082830000000001},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x265"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste car tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"item",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site.",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of general rubbish from the site to a licensed landfill facility"},"Y",1,"@",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X163"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J32)","v":948.93630448240731}]
[null,null,"Removal and disposal of contaminated materials               (for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)            ",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E34=\"N\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item is required only where a Phase 1 contaminated sites assessment has not be completed for the site.",null,null,{"$f":"IF(I34=\"\",0,1)","v":0},"X114"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E35=\"Y\",IF(I35=0,IF(H35=\"Use 1st principles to build a rate\",\"\",F35*H35),F35*I35),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X162"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,{"$f":"IF($E36=\"Y\",IF(I36=0,F36*H36,F36*I36),\"\")","v":0},null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne. ",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X121"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E38=\"Y\",IF(I38=0,IF(H38=\"Select From List\",\"\",F38*H38),F38*I38),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite land farming.",null,null,{"$f":"IF(I38=\"\",0,1)","v":0},{"$f":"IF(Q38=1,\"X152\",IF(Q38=2,\"X153\",IF(Q38=3,\"X154\",IF(Q38=4,\"x155\",IF(Q38=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K38,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},"X166"]
[null,null,null,{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P42,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I42=\"\",0,1)","v":0},"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J34:J42)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E44=\"Y\",IF(I44=0,F44*H44,F44*I44),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping of overburden and mullock heaps on the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P45,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E45=\"Y\",IF(I45=0,F45*H45,F45*I45),\"\")","v":0},null,"This item includes the area requiring minor reshaping, and ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I45=\"\",0,1)","v":0},"X200"]
[null,null,null,{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E46=\"Y\",IF(I46=0,F46*H46,F46*I46),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"X210"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Making safe vertical faces"},"Y",null,"m3",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E47=\"Y\",IF(I47=0,IF(H47=\"Select From List\",\"\",F47*H47),F47*I47),\"\")","v":""},"Select Material","This item includes pushing of approriate material to vertical faces in order to make them safe.  Options are available for Sand, Clay and Rock",null,null,{"$f":"IF(I47=\"\",0,1)","v":0},{"$f":"IF(Q47=1,\"X239\",IF(Q47=2,\"X240\",IF(Q47=3,\"X241\",IF(Q47=4,\"x242\",\"X239\"))))","v":"X239"},{"$f":"VLOOKUP(K47,Select_Material_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$233,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$233,4,FALSE)","v":729.95100344800562},null,0,null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,{"$f":"IF(I49=\"\",0,1)","v":0},"X230"]
[null,null,null,{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P50,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,0,null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,{"$f":"IF(I50=\"\",0,1)","v":0},"X196"]
[null,null,null,{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P51,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,0,null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,{"$f":"IF(I51=\"\",0,1)","v":0},"X268"]
[null,null,null,{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"X008"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I53=\"\",0,1)","v":0},"X081"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E54=\"Y\",IF(I54=0,IF(H54=\"Select From List\",\"\",F54*H54),F54*I54),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,{"$f":"IF(I54=\"\",0,1)","v":0},{"$f":"IF(Q54=1,\"X044\",IF(Q54=2,\"X045\",IF(Q54=3,\"X046\",IF(Q54=4,\"x047\",IF(Q54=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K54,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Rip only for smaller operations"},"Y",null,"Ha",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E56=\"Y\",IF(I56=0,IF(H56=\"Select From List\",\"\",F56*H56),F56*I56),\"\")","v":""},"Select Rip Type","This option is for situations where it is justified that topsoil is not required",null,null,{"$f":"IF(I56=\"\",0,1)","v":0},{"$f":"IF(Q56=1,\"X243\",IF(Q56=2,\"X244\",IF(Q56=3,\"X245\",\"X243\")))","v":"X243"},{"$f":"VLOOKUP(K56,Select_Rip_Type_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,2,FALSE)","v":"Topsoil spreading (topsoil stockpiled immediately adjacent to the area to be rehabilitated) for push < 50m"},"Y",null,"m3",{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,4,FALSE)","v":1.3139118062064101},null,{"$f":"IF($E58=\"Y\",IF(I58=0,F58*H58,F58*I58),\"\")","v":0},null,"This  includes the spreading of topsoil stockpiled immediately adjacent to the area to be rehabilitated.",null,null,{"$f":"IF(I58=\"\",0,1)","v":0},"x247"]
[null,null,null,{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E59=\"Y\",IF(I59=0,F59*H59,F59*I59),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I59=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).  It covers one application and includes the transporting the material to the site.",null,null,{"$f":"IF(I60=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P61,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I61=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I62=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I63=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J44:J63)","v":0}]
[null,null,"Additional Items","Other 1 <insert>",null,null,null,null,null,{"$f":"F65*I65","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I65=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F66*I66","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I66=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F67*I67","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I67=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J65:J67)","v":0}]
[null,null,"TXRESULT1","Small Pits","Sub-Total",null,null,null,null,null,{"$f":"SUM(J33,J43,J64,J68)","v":948.93630448240731}]
[]
[null,null,"Total Closure Liability for Tailings and Water Management (sheet 2) ",null,null,null,null,null,null,null,{"$f":"'WB006-B'!K39:L39","v":0}]
[]
[null,null,null,null,"Total ",null,null,null,null,null,{"$f":"SUM(K69,K71)","v":948.93630448240731}]
[]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,2,FALSE)","v":"Mobilisation & Demobilisation (third party contractor rates apply)."},"Y",1,"%",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E75=\"Y\",IF(I75=0,IF(H75=\"Select From List\",\"\",$K$69*H75),F75*I75),\"\")","v":""},"Select Distance","This is to cover the cost of the \"third party\" contractor bringing equipment to the site to undertake the rehabilitation works.  It needs to reflect the true costs of getting the equipment to and from the site.",null,null,{"$f":"IF(I75=\"\",0,1)","v":0},{"$f":"IF(Q75=1,\"X058\",IF(Q75=2,\"X059\",IF(Q75=3,\"X060\",IF(Q75=4,\"x061\",IF(Q75=5,\"X062\",\"X058\")))))","v":"X058"},{"$f":"VLOOKUP(K75,Select_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E77=\"Y\",IF(I77=0,F77*H77,F77*I77),\"\")","v":0},null,"This rate includes the dismantling and removal of power line and poles from the site.",null,null,{"$f":"IF(I77=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E78=\"Y\",IF(I78=0,F78*H78,F78*I78),\"\")","v":0},null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P79,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,{"$f":"IF($E79=\"Y\",IF(I79=0,F79*H79,F79*I79),\"\")","v":0},null,"This item includes grouting and capping all exploration holes and water bores.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P80,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,{"$f":"IF($E80=\"Y\",IF(I80=0,F80*H80,F80*I80),\"\")","v":0},null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P81,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,{"$f":"IF($E81=\"Y\",IF(I81=0,F81*H81,F81*I81),\"\")","v":0},null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P82,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E82=\"Y\",F82*I82, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I82=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P83,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E83=\"Y\",F83*I83,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X254"]
[null,null,null,{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P84,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E84=\"Y\",F84*I84,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X255"]
[null,null,null,{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P85,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E85=\"Y\",F85*I85,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X256"]
[null,null,null,{"$f":"VLOOKUP($P86,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P86,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E86=\"Y\",F86*I86,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X257"]
[null,null,null,{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P87,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E87=\"Y\",F87*I87,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X258"]
[null,null,null,{"$f":"VLOOKUP($P88,TOV!$A$4:$E$65536,2,FALSE)","v":"Project Management & Surveying"},"Y",0.1,"%",{"$f":"F88*K73","v":94.893630448240742},null,{"$f":"H88","v":94.893630448240742},null,"This is to cover any Project Management or Surveying costs that may be required during the closure of the mine.  It also covers the preparation of tender documents and any cost for engineering and re-design that may be required during the closure of the mine.",null,null,0,"X064"]
[null,null,null,{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,2,FALSE)","v":"Contingency"},"Y",0.1,"%",{"$f":"F89*K73","v":94.893630448240742},null,{"$f":"H89","v":94.893630448240742},null,"This Contingency covers any unforeseen costs associated with the closure of the site.",null,null,0,"X065"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J75:J89)","v":189.78726089648148}]
[null,null,"TXRESULT3","Sundry Items","Total Sundry Items",null,null,null,null,null,{"$f":"J90","v":189.78726089648148}]
[]
[null,null,null,"Total Rehabilitation Liability for the Project:",null,null,null,null,null,null,{"$f":"SUM(K91+K73)","v":1138.7235653788889}]

{"sheet":"WB006-B","index":32,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":true,"merged":[[14,2,17,2],[2,2,2,11],[24,7,25,7],[24,8,25,8],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,11,20,11],[19,3,20,3],[19,4,20,4],[24,6,25,6],[19,5,20,5],[19,6,20,6],[19,2,22,2],[24,2,31,2],[7,2,11,3],[38,14,38,16],[24,12,25,12],[24,13,25,13],[24,14,25,14],[24,9,25,9],[32,14,32,16],[36,14,36,16],[24,15,25,15],[24,16,25,16],[38,4,38,9],[38,10,38,11],[19,12,20,12],[19,13,20,13],[18,14,18,16],[23,14,23,16],[19,16,20,16],[19,14,20,14],[19,15,20,15],[33,2,35,2],[33,7,35,7],[24,11,25,11],[24,3,25,3],[24,4,25,4],[24,5,25,5],[9,5,9,8],[9,9,9,10],[10,5,10,8],[10,9,10,10],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10]]}
[]
[]
[null,null,"Small Open Cut Mines and Quarry Operations:  (max. 5ha disturbance to a max. depth of 5m)"]
[null,null,"Domain 2: Tailings Storage Facilities and Dams",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"K39","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Water Dams",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I16=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E17=\"Y\",IF(I17=0,F17*H17,F17*I17),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I17=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E18=\"Y\",IF(I18=0,F18*H18,F18*I18),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I18=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J18)","v":0}]
[null,null,"Tailings/Slimes Storage facility",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X205\",IF(Q20=2,\"X206\",IF(Q20=3,\"X207\",IF(Q20=4,\"X208\",IF(Q20=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E22=\"Y\",IF(I22=0,IF(H22=\"Use 1st principles to build a rate\",\"\",F22*H22),F22*I22),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I22=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E23=\"Y\",IF(I23=0,F23*H23,F23*I23),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the tailings storage (i.e. removal of rills and pipes that may present long term stability issues)",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X199"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J20:J23)","v":0}]
[null,null,"Rehabilitation of all disturbed areas",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E25=\"Y\",IF(I25=0,IF(H25=\"Select From List\",\"\",F25*H25),F25*I25),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},{"$f":"IF(Q25=1,\"X044\",IF(Q25=2,\"X045\",IF(Q25=3,\"X046\",IF(Q25=4,\"x047\",IF(Q25=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K25,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E27=\"Y\",IF(I27=0,F27*H27,F27*I27),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I27=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E29=\"Y\",IF(I29=0,F29*H29,F29*I29),\"\")","v":0},null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I29=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program.  This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I31=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,{"$f":"IF($E32=\"Y\",IF(I32=0,F32*H32,F32*I32),\"\")","v":0},null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I32=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J25:J32)","v":0}]
[null,null,"Additional Items","Other 1 <insert>",null,null,null,null,null,{"$f":"F34*I34","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I34=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F35*I35","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I35=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F36*I36","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I36=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J34:J36)","v":0}]
[]
[null,null,"TXRESULT2","Tailings and Water","Total Closure Liability",null,null,null,null,null,{"$f":"SUM(J19,J24,J33,J37)","v":0}]

{"sheet":"WB007-A","index":33,"n_rows":108,"n_cols":17,"rows_kept":108,"cut":false,"hidden":true,"merged":[[34,14,34,16],[88,12,89,12],[88,13,89,13],[88,3,89,3],[88,4,89,4],[88,5,89,5],[88,6,89,6],[88,7,89,7],[88,8,89,8],[88,9,89,9],[88,11,89,11],[86,10,86,11],[84,2,84,9],[84,10,84,11],[55,6,56,6],[86,4,86,9],[71,8,72,8],[71,9,72,9],[71,11,72,11],[82,4,82,9],[51,2,59,2],[55,9,56,9],[69,16,70,16],[69,13,70,13],[2,2,2,11],[69,11,70,11],[69,12,70,12],[55,12,56,12],[55,3,56,3],[55,4,56,4],[55,11,56,11],[55,5,56,5],[48,12,49,12],[48,7,49,7],[48,8,49,8],[48,9,49,9],[48,11,49,11],[37,11,38,11],[37,12,38,12],[40,11,41,11],[40,12,41,12],[69,3,70,3],[69,4,70,4],[69,5,70,5],[69,6,70,6],[69,7,70,7],[69,8,70,8],[69,9,70,9],[69,14,70,14],[69,15,70,15],[105,14,105,16],[107,14,107,16],[88,15,89,15],[88,16,89,16],[88,14,89,14],[78,14,78,16],[81,14,81,16],[82,14,82,16],[84,14,84,16],[86,14,86,16],[104,14,104,16],[48,6,49,6],[40,3,41,3],[40,4,41,4],[40,5,41,5],[48,5,49,5],[44,14,44,16],[50,14,50,16],[60,14,60,16],[37,15,38,15],[37,16,38,16],[40,15,41,15],[40,16,41,16],[37,14,38,14],[40,14,41,14],[55,16,56,16],[55,13,56,13],[55,14,56,14],[48,15,49,15],[48,16,49,16],[55,15,56,15],[48,13,49,13],[48,14,49,14],[40,13,41,13],[37,13,38,13],[8,9,8,10],[9,9,9,10],[9,5,9,8],[10,9,10,10],[107,3,107,9],[107,10,107,11],[88,2,103,2],[61,2,77,2],[79,2,80,2],[102,7,102,8],[103,7,103,8],[105,4,105,9],[105,10,105,11],[79,7,80,7],[82,10,82,11],[71,5,72,5],[71,6,72,6],[71,7,72,7],[35,2,43,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[71,3,72,3],[71,12,72,12],[71,4,72,4],[71,16,72,16],[71,13,72,13],[71,14,72,14],[71,15,72,15],[7,2,11,3],[7,5,7,8],[10,5,10,8],[14,2,33,2],[45,2,49,2],[48,3,49,3],[48,4,49,4],[37,7,38,7],[37,8,38,8],[40,7,41,7],[37,9,38,9],[40,6,41,6],[40,9,41,9],[40,8,41,8],[55,7,56,7],[55,8,56,8],[7,9,7,10],[8,5,8,8]]}
[]
[]
[null,null,"Small Underground Mines (max. 5ha disturbance)"]
[null,null,"Domain 1: Infrastructure, Adits and Shafts",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"K83","v":948.93630448240731}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Demolition of Buildings, Removal of Plant & Equipment",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnect electricity supply"},"Y",null,"item",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":900},null,{"$f":"IF($E15=\"Y\",IF(I15=0,F15*H15,F15*I15),\"\")","v":0},null,"This item includes disconnecting and terminating power.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},"X104"]
[null,null,null,{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of gas supply"},"Y",null,"item",{"$f":"VLOOKUP($P16,TOV!$A$4:$E$65536,4,FALSE)","v":220},null,{"$f":"IF($E16=\"Y\",IF(I16=0,F16*H16,F16*I16),\"\")","v":0},null,"This item includes disconnecting and terminating gas.",null,null,null,"x276"]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Disconnection of water suply"},"Y",null,"item",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":3000},null,0,null,"This item includes disconnecting and terminating water.",null,null,null,"x277"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove small buildings / tanks"},"Y",null,"m2",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":102.19314048272078},null,0,null,"Enter the total area of small buildings and offices (include weigh bridge) at the project.  It should not include demountables which can be removed from site. It does not include workshops. ",null,null,0,"X095"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove septic tank"},"Y",null,"ea",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":9538.1819999999989},null,0,null,"This item allows for emptying and removal of a septic tank",null,null,null,"x261"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove industrial buildings such as workshops and large sheds "},"Y",null,"m2",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"Enter the total area of workshop facilities or large industrial sheds.\n",null,null,0,"X092"]
[null,null,null,{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove ground level conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P21,TOV!$A$4:$E$65536,4,FALSE)","v":259.81306902386638},null,0,null,"Enter the sum of the total length of overland conveyor and gantries.  ",null,null,0,"X091"]
[null,null,null,{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish and remove overhead conveyors, transfer stations & gantries (scrapping only - does not include dismantling for re-use at another site)"},"Y",null,"m",{"$f":"VLOOKUP($P22,TOV!$A$4:$E$65536,4,FALSE)","v":364.97550172400281},null,0,null,"Enter the sum of the total length of overhead conveyor and gantries.  ",null,null,0,"X093"]
[null,null,null,{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Demolish / relocate FIXED process infrastructure (ie. crushers, screening plants, pug mills and wet mix plants)"},"Y",null,"m2",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":233.58432110336179},null,0,null,"This includes the cost to dismantle the crusher and relocate from the site.",null,null,0,"X090"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads & footings (< 300mm thickness).  "},"Y",null,"m2",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":14.599020068960112},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm.  The rate assumes on site burial of concrete.",null,null,0,"X179"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove Concrete pads, footings and foundations (> 300mm thickness)"},"Y",null,"m2",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":80.418330888339597},null,0,null,"Enter the total area the workshops and buildings where concrete footings are estimated to be <300mm.  The rate assumes on site burail of concrete. ",null,null,0,"X180"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of core trays from site"},"Y",null,"Pallet",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":90.082830000000001},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x265"]
[null,null,null,{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of fences not required in the final landform"},"Y",null,"m",{"$f":"VLOOKUP($P27,TOV!$A$4:$E$65536,4,FALSE)","v":21.195959999999999},null,0,null,"This item includes tipping of core from the trays for disposal onsite and then disposal cost of the trays. Cost is per pallet.",null,null,null,"x272"]
[null,null,null,{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste poly pipe, includes collection, cutting for disposal and disposal cost"},"Y",null,"m",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":6.1998182999999996},null,0,null,"This item includes removing waste poly pipe from site, including cutting and disposal. Additional allowance may be required where pipieline has contained contaminated material.",null,null,null,"x264"]
[null,null,null,{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste car tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P29,TOV!$A$4:$E$65536,4,FALSE)","v":11},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x275"]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of waste truck tyres "},"Y",null,"ea",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":1059.798},null,0,null,"This item includes removing all waste truck tyres from the site.",null,null,null,"x263"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove all mobile plant and equipment from the site"},"Y",null,"item",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,0,null,"This item includes removing all mobile plant and equipment from the site.  ",null,null,0,"X167"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Remove gantry/head frames over shafts"},"Y",null,"m2",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E32=\"Y\",IF(I32=0,IF(H32=\"Use 1st principles to build a rate\",\"\",F32*H32),F32*I32),\"\")","v":""},null,"This item includes the removal of the gantry/head frames over any of the shafts on the site.",null,null,0,"X181"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of general rubbish from the site to a licensed landfill facility"},"Y",1,"@",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,948.93630448240731,null,"This rate includes the hire/lease and service charges for a 10m3 skip bin for a period of 5 weeks as well as removal of the bin to the nearest licensed landfill area.",null,null,0,"X163"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J34)","v":948.93630448240731}]
[null,null,"Adits",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area < =9m2) - install 500mm concrete plug 3m back from adit and backfill with appropriate material.  The rate includes some reshaping of the batter around the entrance of the adit.  (see other below for alternative where appropriate.)"},"Y",null,"@",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":21898.530103440167},null,{"$f":"IF($E36=\"Y\",IF(I36=0,F36*H36,F36*I36),\"\")","v":0},null,"This item include a rate for designing and installing a 500mm concrete plug at leat 3m back from the entrance as well as the total volume of material that would be needed to backfill the adit with suitable material.",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X204"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the adit can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E37=\"Y\",IF(I37=0,F37*H37,F37*I37),\"\")","v":0},null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X109"]
[null,null,null,{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,2,FALSE)","v":"Major bulk pushing (Stiff Clay or Soft Rock with ripping) to achieve grades nominated in the approval/permit (i.e. < 18o)"},"Y",null,"m3",{"$f":"VLOOKUP($P38,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E38=\"Y\",IF(I38=0,IF(H38=\"Select From List\",\"\",F38*H38),F38*I38),\"\")","v":""},"Select Push Distance-Stiff Clay","This item includes the volume of material requiring major reshaping using a dozer to make safe an area and enable the establishment of rehabilitation.",null,null,{"$f":"IF(I38=\"\",0,1)","v":0},{"$f":"IF(Q38=1,\"X227\",IF(Q38=2,\"X228\",IF(Q38=3,\"X229\",\"X227\")))","v":"X227"},{"$f":"VLOOKUP(K38,Select_Push_Distance_Stiff_Clay_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P40,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E40=\"Y\",IF(I40=0,F40*H40,F40*I40),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I40=\"\",0,1)","v":0},"X081"]
[null,null,null,{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small adits (cross-sectional area <= 9m2) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P41,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E41=\"Y\",IF(I41=0,IF(H41=\"Select From List\",\"\",F41*H41),F41*I41),\"\")","v":""},"Select Haul Distance","This item includes backfilling the adit with suitable material",null,null,{"$f":"IF(I41=\"\",0,1)","v":0},{"$f":"IF(Q41=1,\"X216\",IF(Q41=2,\"X217\",IF(Q41=3,\"X218\",IF(Q41=4,\"X219\",IF(Q41=5,\"X220\",\"X216\")))))","v":"X216"},{"$f":"VLOOKUP(K41,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,2,FALSE)","v":"Plugging of portal with concrete (width >2m)"},"Y",null,"@",{"$f":"VLOOKUP($P43,TOV!$A$4:$E$65536,4,FALSE)","v":292661.09810399998},null,{"$f":"IF($E43=\"Y\",IF(I43=0,F43*H43,F43*I43),\"\")","v":0},null,"This includes sealing & rehabilitation of portal including engineered designs.",null,null,{"$f":"IF(I43=\"\",0,1)","v":0},"X269"]
[null,null,null,{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,2,FALSE)","v":"Install gate or grill over the adit (ie. Where site might be used by bats)."},"Y",null,"@",{"$f":"VLOOKUP($P44,TOV!$A$4:$E$65536,4,FALSE)","v":2119.596},null,{"$f":"IF($E44=\"Y\",IF(I44=0,IF(H44=\"Use 1st principles to build a rate\",\"\",F44*H44),F44*I44),\"\")","v":0},null,null,null,null,{"$f":"IF(I44=\"\",0,1)","v":0},"X115"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J36:J44)","v":0}]
[null,null,"Shafts                                                                          ",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,2,FALSE)","v":"Seal small shafts (cross-sectional area < =9m2) using a reinforced concrete slab constructed on a deck support for the slab inserted into the ground."},"Y",null,"@",{"$f":"VLOOKUP($P46,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E46=\"Y\",IF(I46=0,IF(H46=\"Use 1st principles to build a rate\",\"\",F46*H46),F46*I46),\"\")","v":0},null,"This item include a rate for the total volume of material that would be needed to backfill the shaft with suitable material.",null,null,{"$f":"IF(I46=\"\",0,1)","v":0},"X203"]
[null,null,null,{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,2,FALSE)","v":"Erect a 6' chain mesh security fence around the adit to restrict access to the site where the shaft can not be backfilled."},"Y",null,"m",{"$f":"VLOOKUP($P47,TOV!$A$4:$E$65536,4,FALSE)","v":72.995100344800548},null,{"$f":"IF($E47=\"Y\",IF(I47=0,F47*H47,F47*I47),\"\")","v":0},null,"This rate includes the erection of a security around the adit where for some reason the adit can not be backfilled either in the long or short term.",null,null,{"$f":"IF(I47=\"\",0,1)","v":0},"X110"]
[null,null,null,{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P48,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,{"$f":"IF($E48=\"Y\",IF(I48=0,F48*H48,F48*I48),\"\")","v":0},null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,{"$f":"IF(I48=\"\",0,1)","v":0},"X081"]
[null,null,null,{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,2,FALSE)","v":"Shafts -Seal small shafts (depth <=3m) - backfill using appropriate material"},"Y",null,"m3",{"$f":"VLOOKUP($P49,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E49=\"Y\",IF(I49=0,IF(H49=\"Select From List\",\"\",F49*H49),F49*I49),\"\")","v":""},"Select Haul Distance","This item includes backfilling the shaft with suitable material",null,null,{"$f":"IF(I49=\"\",0,1)","v":0},{"$f":"IF(Q49=1,\"X023\",IF(Q49=2,\"X024\",IF(Q49=3,\"X025\",IF(Q49=4,\"X026\",IF(Q49=5,\"X027\",\"X023\")))))","v":"X023"},{"$f":"VLOOKUP(K49,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J46:J49)","v":0}]
[null,null,"Removal and disposal of contaminated materials              (for further information see Classication of Wastes. Pub 448.3, May 2007. Environment Protection Authority, Victoria)              ",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,2,FALSE)","v":"Has a Contaminated Site Assessment been undertaken for the site?  If not this item applies"},"N",null,"item",{"$f":"VLOOKUP($P52,TOV!$A$4:$E$65536,4,FALSE)","v":18558.076358847597},null,{"$f":"IF($E52=\"N\",IF(I52=0,F52*H52,F52*I52),\"\")","v":0},null,"This item is required only where a Phase 1 contaminated sites assessment has not be completed for the site.",null,null,{"$f":"IF(I52=\"\",0,1)","v":0},"X114"]
[null,null,null,{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal and disposal of oil contaminated water from bunded areas and sumps."},"Y",null,"Lt",{"$f":"VLOOKUP($P53,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E53=\"Y\",IF(I53=0,IF(H53=\"Use 1st principles to build a rate\",\"\",F53*H53),F53*I53),\"\")","v":""},null,"This includes the removal of contaminated water from bunded areas and sump using a vacuum truck and disposing of the water to a licensed facility.  Need to add $2.50 /km for out of metro areas.",null,null,{"$f":"IF(I53=\"\",0,1)","v":0},"X162"]
[null,null,null,{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of low-level contaminated soil off site to a licensed landfill.  Assumes cartage to a local landfill.  Add $50/m3 for cartage to regional landfill."},"Y",null,"m3",{"$f":"VLOOKUP($P54,TOV!$A$4:$E$65536,4,FALSE)","v":569.36178268944434},null,{"$f":"IF($E54=\"Y\",IF(I54=0,F54*H54,F54*I54),\"\")","v":0},null,"Allows for disposal fee of $100 per tonne and cartage of $30/tonne (assume local landfill).",null,null,{"$f":"IF(I54=\"\",0,1)","v":0},"X002"]
[null,null,null,{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,2,FALSE)","v":"Load, cart and dispose of contaminated soil (ie. chemical spillage in / around storage sheds) off site to a licensed landfill"},"Y",null,"m3",{"$f":"VLOOKUP($P55,TOV!$A$4:$E$65536,4,FALSE)","v":985.43385465480765},null,0,null,"Allows for disposal fee of $200 per tonne and cartage of $50/tonne. ",null,null,{"$f":"IF(I55=\"\",0,1)","v":0},"X121"]
[null,null,null,{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,2,FALSE)","v":"Onsite remediation of hydrocarbon contaminated soils"},"Y",null,"m3",{"$f":"VLOOKUP($P56,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E56=\"Y\",IF(I56=0,IF(H56=\"Select From List\",\"\",F56*H56),F56*I56),\"\")","v":""},"Select Volume","Where an assessment has been made to confirm that bioremediation is possible the total volume of material can be included for onsite landfarming.",null,null,{"$f":"IF(I56=\"\",0,1)","v":0},{"$f":"IF(Q56=1,\"X152\",IF(Q56=2,\"X153\",IF(Q56=3,\"X154\",IF(Q56=4,\"x155\",IF(Q56=5,\"X156\",\"X152\")))))","v":"X152"},{"$f":"VLOOKUP(K56,Select_Volume_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,2,FALSE)","v":"Empty and remove above ground fuel tank (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P58,TOV!$A$4:$E$65536,4,FALSE)","v":21195.96},null,{"$f":"IF($E58=\"Y\",IF(I58=0,F58*H58,F58*I58),\"\")","v":0},null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,null,"x262"]
[null,null,null,{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) up to 5,000L capacity (include all site facilities and is to include pipes, bunds, etc) "},"Y",null,"@",{"$f":"VLOOKUP($P59,TOV!$A$4:$E$65536,4,FALSE)","v":30657.942144816236},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 30 tonnes of low level and 30 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I59=\"\",0,1)","v":0},"X166"]
[null,null,null,{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of underground fuel storage tank (UST) above 5,000L and below 15,000L capacity (include all site facilities and is to include pipes, bunds, etc)"},"Y",null,"@",{"$f":"VLOOKUP($P60,TOV!$A$4:$E$65536,4,FALSE)","v":37116.152717695193},null,0,null,"Includes removal and disposal of tank; taking of validation samples and analysis; removal and off site landfill disposal of all back fill sand only.  Assumes 100 tonnes of low level and 100 tonnes of high level contaminated back fill with rates to cart and dispose of $130 and $230 respectively.    ",null,null,{"$f":"IF(I60=\"\",0,1)","v":0},"X165"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J52:J60)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area.",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P62,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E62=\"Y\",IF(I62=0,F62*H62,F62*I62),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,{"$f":"IF(I62=\"\",0,1)","v":0},"X135"]
[null,null,null,{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping of overburden and mullock heaps on the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P63,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E63=\"Y\",IF(I63=0,F63*H63,F63*I63),\"\")","v":0},null,"This item includes the area requiring minor reshaping, and ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X200"]
[null,null,null,{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshape, deep rip and ameliorate sealed unsealed roads"},"Y",null,"Ha",{"$f":"VLOOKUP($P64,TOV!$A$4:$E$65536,4,FALSE)","v":3649.755017240027},null,{"$f":"IF($E64=\"Y\",IF(I64=0,F64*H64,F64*I64),\"\")","v":0},null,"Enter the total area of the road footprint requiring reshaping and deep ripping.",null,null,0,"X196"]
[null,null,null,{"$f":"VLOOKUP($P65,TOV!$A$4:$E$65536,2,FALSE)","v":"Rip hardstand areas"},"Y",null,"Ha",{"$f":"VLOOKUP($P65,TOV!$A$4:$E$233,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E65=\"Y\",IF(I65=0,F65*H65,F65*I65),\"\")","v":0},null,"Includes any areas of compacted ground such as around and beneath  plant and buildings",null,null,0,"X230"]
[null,null,null,{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,2,FALSE)","v":"Clear and grub existing vegetation"},"Y",null,"Ha",{"$f":"VLOOKUP($P66,TOV!$A$4:$E$65536,4,FALSE)","v":4875.0707999999995},null,{"$f":"IF($E66=\"Y\",IF(I66=0,F66*H66,F66*I66),\"\")","v":0},null,"Includes clearing and grubbing exsiting vegetation which needs to be removed for rehabilitation.",null,null,0,"X268"]
[null,null,null,{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P67,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E67=\"Y\",IF(I67=0,F67*H67,F67*I67),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P68,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,0,null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,0,"X008"]
[null,null,null,{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,2,FALSE)","v":"Construct a standard stock fence around the site"},"Y",null,"m",{"$f":"VLOOKUP($P69,TOV!$A$4:$E$65536,4,FALSE)","v":11.679216055168087},null,0,null,"This item include the construction of a standard stock fence around the site to prevent stock and unauthorized person entering the site while it is being rehabilitated.",null,null,0,"X081"]
[null,null,null,{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P70,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E70=\"Y\",IF(I70=0,IF(H70=\"Select From List\",\"\",F70*H70),F70*I70),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,0,{"$f":"IF(Q70=1,\"X044\",IF(Q70=2,\"X045\",IF(Q70=3,\"X046\",IF(Q70=4,\"x047\",IF(Q70=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K70,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Rip only for smaller operations"},"Y",null,"Ha",{"$f":"VLOOKUP($P72,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E72=\"Y\",IF(I72=0,IF(H72=\"Select From List\",\"\",F72*H72),F72*I72),\"\")","v":""},"Select Rip Type","This option is for situations where it is justified that topsoil is not required",null,null,{"$f":"IF(I72=\"\",0,1)","v":0},{"$f":"IF(Q72=1,\"X243\",IF(Q72=2,\"X244\",IF(Q72=3,\"X245\",\"X243\")))","v":"X243"},{"$f":"VLOOKUP(K72,Select_Rip_Type_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P74,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E74=\"Y\",IF(I74=0,F74*H74,F74*I74),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I74=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P75,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,0,null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I75=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P76,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,0,null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I76=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P77,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,0,null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program.  This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I77=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P78,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,0,null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I78=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J62:J78)","v":0}]
[null,null,"Additional items","Other 2 <insert>",null,null,null,null,null,{"$f":"F80*I80","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I80=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F81*I81","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I81=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J80:J81)","v":0}]
[null,null,"TXRESULT1","Small Mines","Sub-Total",null,null,null,null,null,{"$f":"SUM(J35,J45,J51,J61,J79,J82)","v":948.93630448240731}]
[]
[null,null,"Total Closure Liability for Tailings and Water Management (sheet 2)",null,null,null,null,null,null,null,{"$f":"'WB007-B'!K43:L43","v":0}]
[]
[null,null,"TXRESULT2","Tailings and Water","Total ",null,null,null,null,null,{"$f":"K83+K85","v":948.93630448240731}]
[]
[null,null,"Sundry Items",{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,2,FALSE)","v":"Mobilisation & Demobilisation (third party contractor rates apply)."},"Y",1,"%",{"$f":"VLOOKUP($P89,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E89=\"Y\",IF(I89=0,IF(H89=\"Select From List\",\"\",$K$87*H89),F89*I89),\"\")","v":""},"Select Distance","This is to cover the cost of the \"third party\" contractor bringing equipment to the site to undertake the rehabilitation works.  It needs to reflect the true costs of getting the equipment to and from the site.",null,null,{"$f":"IF(I89=\"\",0,1)","v":0},{"$f":"IF(Q89=1,\"X058\",IF(Q89=2,\"X059\",IF(Q89=3,\"X060\",IF(Q89=4,\"x061\",IF(Q89=5,\"X062\",\"X058\")))))","v":"X058"},{"$f":"VLOOKUP(K89,Select_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of powerlines (this includes disconnection, rolling up the wires and removing the poles).  It does not inlcude the removal of substations."},"Y",null,"km",{"$f":"VLOOKUP($P91,TOV!$A$4:$E$65536,4,FALSE)","v":37368.542556175526},null,{"$f":"IF($E91=\"Y\",IF(I91=0,F91*H91,F91*I91),\"\")","v":0},null,"This rate includes the dismantling and removal of power line and poles from the site.",null,null,{"$f":"IF(I91=\"\",0,1)","v":0},"X164"]
[null,null,null,{"$f":"VLOOKUP($P92,TOV!$A$4:$E$65536,2,FALSE)","v":"Drill Holes or water bores- Grout (with concrete) cap and seal bore holes (ie. where sealing aquifers)."},"Y",null,"@",{"$f":"VLOOKUP($P92,TOV!$A$4:$E$65536,4,FALSE)","v":1821.1658933482447},null,{"$f":"IF($E92=\"Y\",IF(I92=0,F92*H92,F92*I92),\"\")","v":0},null,"This item includes grouting and capping all exploration holes and water bores.",null,null,0,"X011"]
[null,null,null,{"$f":"VLOOKUP($P93,TOV!$A$4:$E$65536,2,FALSE)","v":"Pest and Weed Management"},"Y",null,"Ha",{"$f":"VLOOKUP($P93,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E93=\"Y\",IF(I93=0,F93*H93,F93*I93),\"\")","v":0},null,"This item covers the costs associated with the management of pests and weeds on the site.  It includes spraying in in autumn and spring. ",null,null,0,"X063"]
[null,null,null,{"$f":"VLOOKUP($P94,TOV!$A$4:$E$65536,2,FALSE)","v":"Hydro-seeding with straw mulching and bitumen tack."},"Y",null,"m2",{"$f":"VLOOKUP($P94,TOV!$A$4:$E$65536,4,FALSE)","v":2.2269691630617121},null,{"$f":"IF($E94=\"Y\",IF(I94=0,F94*H94,F94*I94),\"\")","v":0},null,"This item has been included to capture the cost of any hydro seeding that may be required on the site. ",null,null,0,"X056"]
[null,null,null,{"$f":"VLOOKUP($P95,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of geotextile/geofabric layer"},"Y",null,"Ha",{"$f":"VLOOKUP($P95,TOV!$A$4:$E$65536,4,FALSE)","v":37092.929999999993},null,{"$f":"IF($E95=\"Y\",IF(I95=0,F95*H95,F95*I95),\"\")","v":0},null,"This item covers the costs associated with the installation of a geotextile layer",null,null,{"$f":"IF(I95=\"\",0,1)","v":0},"x273"]
[null,null,null,{"$f":"VLOOKUP($P96,TOV!$A$4:$E$65536,2,FALSE)","v":"Installation of sediment fence"},"Y",null,"m2",{"$f":"VLOOKUP($P96,TOV!$A$4:$E$65536,4,FALSE)","v":12.409167058616093},null,{"$f":"IF($E96=\"Y\",IF(I96=0,F96*H96,F96*I96),\"\")","v":0},null,"This item covers the costs associated with the installation of a sediment fence",null,null,0,"x251"]
[null,null,null,{"$f":"VLOOKUP($P97,TOV!$A$4:$E$65536,2,FALSE)","v":"Site security and monitoring of the site during the rehabilitation works period"},"Y",null,"@",{"$f":"VLOOKUP($P97,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E97=\"Y\",F97*I97, 0)","v":0},null,"This item covers the costs associated with site security during the rehabilitation works period. It could include items such as installing signage, repairs to fencing and site monitoring or security guards where required.",null,null,{"$f":"IF(I97=\"\",0,1)","v":0},"x274"]
[null,null,null,{"$f":"VLOOKUP($P98,TOV!$A$4:$E$65536,2,FALSE)","v":"Monitoring and Maintenance Costs During the Rehabilitation Works Period"},"Y",null,"@",{"$f":"VLOOKUP($P98,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E98=\"Y\",F98*I98,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X254"]
[null,null,null,{"$f":"VLOOKUP($P99,TOV!$A$4:$E$65536,2,FALSE)","v":"Any Other Costs That Would be Reasonably Expected To Be Required to Rehabilitate the Site and are not Covered Elsewhere in This Calculator"},"Y",null,"@",{"$f":"VLOOKUP($P99,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E99=\"Y\",F99*I99,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X255"]
[null,null,null,{"$f":"VLOOKUP($P100,TOV!$A$4:$E$65536,2,FALSE)","v":"Engagement of an EPA accredited environmental auditor to set environmental performance requirements pre rehabilitation works and to verify performance post rehabilitation works"},"Y",null,"@",{"$f":"VLOOKUP($P100,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E100=\"Y\",F100*I100,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X256"]
[null,null,null,{"$f":"VLOOKUP($P101,TOV!$A$4:$E$65536,2,FALSE)","v":"Environmental sampling - identify any actual or potential contaminants (e.g. arsenic, salt, acid, cyanide)"},"Y",null,"@",{"$f":"VLOOKUP($P101,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E101=\"Y\",F101*I101,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X257"]
[null,null,null,{"$f":"VLOOKUP($P102,TOV!$A$4:$E$65536,2,FALSE)","v":"Groundwater management – quality and quantity of groundwater"},"Y",null,"@",{"$f":"VLOOKUP($P102,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF(E102=\"Y\",F102*I102,0)","v":0},null,"Where 1st principles rate is requested, please provide detailed explanatory notes of how the rate has been determined",null,null,0,"X258"]
[null,null,null,{"$f":"VLOOKUP($P103,TOV!$A$4:$E$65536,2,FALSE)","v":"Project Management & Surveying"},"Y",0.1,"%",{"$f":"F103*K87","v":94.893630448240742},null,{"$f":"H103","v":94.893630448240742},null,"This is to cover any Project Management or Surveying costs that may be required.",null,null,0,"X064"]
[null,null,null,{"$f":"VLOOKUP($P104,TOV!$A$4:$E$65536,2,FALSE)","v":"Contingency"},"Y",0.1,"%",{"$f":"F104*K87","v":94.893630448240742},null,{"$f":"H104","v":94.893630448240742},null,"This Contingency covers any unforeseen costs associated with the closure of the site.",null,null,0,"X065"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J89:J104)","v":189.78726089648148}]
[null,null,"TXRESULT3","Sundry Items","Total Sundry Items",null,null,null,null,null,{"$f":"J105","v":189.78726089648148}]
[]
[null,null,null,"Total Rehabilitation Liability for the Project:",null,null,null,null,null,null,{"$f":"SUM(K106+K87)","v":1138.7235653788889}]

{"sheet":"WB007-B","index":34,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":true,"merged":[[2,2,2,11],[27,13,28,13],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[14,12,15,12],[14,3,15,3],[14,4,15,4],[14,5,15,5],[19,13,20,13],[7,2,11,3],[7,5,7,8],[7,9,7,10],[8,5,8,8],[8,9,8,10],[21,14,21,16],[14,2,20,2],[22,2,25,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,9,20,9],[19,12,20,12],[19,11,20,11],[19,14,20,14],[14,16,15,16],[14,13,15,13],[14,14,15,14],[14,15,15,15],[19,16,20,16],[38,2,40,2],[38,7,40,7],[27,3,28,3],[14,9,15,9],[42,14,42,16],[41,14,41,16],[27,14,28,14],[27,15,28,15],[27,16,28,16],[19,15,20,15],[26,14,26,16],[37,14,37,16],[27,9,28,9],[27,11,28,11],[27,12,28,12],[27,2,36,2],[9,5,9,8],[9,9,9,10],[10,5,10,8],[42,4,42,9],[42,10,42,11],[10,9,10,10],[27,4,28,4],[19,7,20,7],[19,8,20,8],[14,11,15,11],[14,6,15,6],[14,7,15,7],[14,8,15,8]]}
[]
[]
[null,null,"Small Underground Mines (max. 5ha disturbance)"]
[null,null,"Domain 2: Tailings Storage Facilities and Dams",null,null,null,null,null,null,null,"Overall Operation Total:",{"$f":"Total_Liability","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Domain Total:",{"$f":"K43","v":0}]
[]
[null,null,"Additional Assumptions: Record any relavant assumptions to this domain below:",null,null,null,null,null,null,null,null,"    Legend:"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Item fixed no entry required"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input from site optional (if information available)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Input mandatory (where applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,"                                  Default Rate where an alternative is not provided"]
[]
[]
[null,null," Management Precinct","Activity / Description","Applicable (Y or N)","Quantity","Unit","Default Unit Rate"," Alternative Unit Rate","Total Cost","Additional Info.","Description / Notes:",null,null,"Chg","Link","List"]
[null,null,"Tailings/Slimes Storage facility",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,2,FALSE)","v":"Source local material (where availiable onsite), cart and spread suitable material to cap the tailings storage (cap thickness determined by approval/licence) "},"Y",null,"m3",{"$f":"VLOOKUP($P15,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E15=\"Y\",IF(I15=0,IF(H15=\"Select From List\",\"\",F15*H15),F15*I15),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume material to cap the tailings storage  The material must have appropriate chemical & physical properties.",null,null,{"$f":"IF(I15=\"\",0,1)","v":0},{"$f":"IF(Q15=1,\"X205\",IF(Q15=2,\"X206\",IF(Q15=3,\"X207\",IF(Q15=4,\"X208\",IF(Q15=5,\"X209\",\"X205\")))))","v":"X205"},{"$f":"VLOOKUP(K15,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of capping material where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P17,TOV!$A$4:$E$65536,4,FALSE)","v":34.814364300000001},null,{"$f":"IF($E17=\"Y\",IF(I17=0,IF(H17=\"Use 1st principles to build a rate\",\"\",F17*H17),F17*I17),\"\")","v":0},null,"This item allows for the purchase of capping material where there is a shortage onsite. This should be used in addition with the source, cart and spread to account for transport and spreading.",null,null,{"$f":"IF(I17=\"\",0,1)","v":0},"X270"]
[null,null,null,{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,2,FALSE)","v":"(Only if specifically required): Apply engineered treatment as required (i.e. additional compaction, capillary breaks, etc) - design in accordance with the approval/permit commitments. Generic rate assumes cap thickness of approximately 1-1.5m.  "},"Y",null,"Ha",{"$f":"VLOOKUP($P18,TOV!$A$4:$E$65536,4,FALSE)","v":"Use 1st principles to build a rate"},null,{"$f":"IF($E18=\"Y\",IF(I18=0,IF(H18=\"Use 1st principles to build a rate\",\"\",F18*H18),F18*I18),\"\")","v":""},null,"This includes the area that requires engineering treatment is required to satisfy conditions of the approval/permit,  This may include compaction or addition of multiple layers and / or capillary breaks.",null,null,{"$f":"IF(I18=\"\",0,1)","v":0},"X067"]
[null,null,null,{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,2,FALSE)","v":"Reshaping (earthworks only) of the walls & surrounds of the tailings storage "},"Y",null,"Ha",{"$f":"VLOOKUP($P19,TOV!$A$4:$E$65536,4,FALSE)","v":4825.0998533003749},null,{"$f":"IF($E19=\"Y\",IF(I19=0,F19*H19,F19*I19),\"\")","v":0},null,"This includes the area that requires stabilisation and reshaping works around the walls of the tailings storage (i.e. removal of rills and pipes that may present long term stability issues)",null,null,{"$f":"IF(I19=\"\",0,1)","v":0},"X199"]
[null,null,null,{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,2,FALSE)","v":"Leach pits/ponds & evaporation ponds - drain and remove contaminated sediments to appropriately constructed TSF."},"Y",null,"m3",{"$f":"VLOOKUP($P20,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E20=\"Y\",IF(I20=0,IF(H20=\"Select From List\",\"\",F20*H20),F20*I20),\"\")","v":""},"Select Haul Distance","This includes removal of 500 mm of contamined sediment and placement in the TSF to enable either backfilling of the structure or conversion to clean water dam.",null,null,{"$f":"IF(I20=\"\",0,1)","v":0},{"$f":"IF(Q20=1,\"X116\",IF(Q20=2,\"X117\",IF(Q20=3,\"X118\",IF(Q20=4,\"x119\",IF(Q20=5,\"X120\",\"*\"\"116\")))))","v":"X116"},{"$f":"VLOOKUP(K20,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J15:J20)","v":0}]
[null,null,"Water Dams",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,2,FALSE)","v":"Clean small surface water management dams (include all structures) to be retained after mine closure  - make safe and minor earthworks to stabilise the water management structure. ( < 5 ML)"},"Y",null,"@",{"$f":"VLOOKUP($P23,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E23=\"Y\",IF(I23=0,F23*H23,F23*I23),\"\")","v":0},null,"This item includes making the dam spillway, and walls stable to ensure the integrity of the dam walls so they can remain after the closure of the project.",null,null,{"$f":"IF(I23=\"\",0,1)","v":0},"X080"]
[null,null,null,{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,2,FALSE)","v":"Pumping costs for water, includes hire of pumps, labour to manage pumping and fuel"},"Y",null,"ML",{"$f":"VLOOKUP($P24,TOV!$A$4:$E$65536,4,FALSE)","v":121.87676999999999},null,{"$f":"IF($E24=\"Y\",IF(I24=0,F24*H24,F24*I24),\"\")","v":0},null,"Pumping costs for water needing to be pumped, for the total volume required to be pumped. ",null,null,{"$f":"IF(I24=\"\",0,1)","v":0},"x267"]
[null,null,null,{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,2,FALSE)","v":"Removal of plastic pond liners for offsite disposal"},"Y",null,"Ha",{"$f":"VLOOKUP($P25,TOV!$A$4:$E$65536,4,FALSE)","v":4610.1212999999998},null,{"$f":"IF($E25=\"Y\",IF(I25=0,F25*H25,F25*I25),\"\")","v":0},null,"Removal of sediment and plastic dam liner for disposal offsite.",null,null,{"$f":"IF(I25=\"\",0,1)","v":0},"x266"]
[null,null,null,{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,2,FALSE)","v":"OR Backfill dams and reinstate to natural surface.  (Push only)"},"Y",null,"m3",{"$f":"VLOOKUP($P26,TOV!$A$4:$E$65536,4,FALSE)","v":0.91553176703648143},null,{"$f":"IF($E26=\"Y\",IF(I26=0,F26*H26,F26*I26),\"\")","v":0},null,"Dam to be backfilled (ie. reinstate the dam to be consistent with the natural surface).  Some minor earthworks may be required.",null,null,{"$f":"IF(I26=\"\",0,1)","v":0},"x253"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J23:J26)","v":0}]
[null,null,"Landscaping, minor earthworks and revegetation throughout domain area",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,2,FALSE)","v":"Source (where availiable onsite), cart, spread and lightly rip topsoil"},"Y",null,"m3",{"$f":"VLOOKUP($P28,TOV!$A$4:$E$65536,4,FALSE)","v":"Select from List"},null,{"$f":"IF($E28=\"Y\",IF(I28=0,IF(H28=\"Select From List\",\"\",F28*H28),F28*I28),\"\")","v":""},"Select Haul Distance","This includes sourcing, carting and spreading of a suitable volume of topsoil to cover the entire disturbance footprint.",null,null,{"$f":"IF(I28=\"\",0,1)","v":0},{"$f":"IF(Q28=1,\"X044\",IF(Q28=2,\"X045\",IF(Q28=3,\"X046\",IF(Q28=4,\"x047\",IF(Q28=5,\"X048\",\"X044\")))))","v":"X044"},{"$f":"VLOOKUP(K28,Select_Haul_Distance_Index,2,FALSE)","v":1}]
[]
[null,null,null,{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,2,FALSE)","v":"Purchase of topsoil where there is a shortage on site"},"Y",null,"m3",{"$f":"VLOOKUP($P30,TOV!$A$4:$E$65536,4,FALSE)","v":49.460772659999996},null,{"$f":"IF($E30=\"Y\",IF(I30=0,F30*H30,F30*I30),\"\")","v":0},null,"This item allows for the purchase of topsoil where there is a shortage of topsoil stockpiled. This should be used in addition with the source, cart, spread and rip to account for transport and spreading.",null,null,{"$f":"IF(I30=\"\",0,1)","v":0},"X259"]
[null,null,null,{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,2,FALSE)","v":"Shaping or levelling of minor excavations, batters and stockpiles, final trim, rock rake and deep rip"},"Y",null,"Ha",{"$f":"VLOOKUP($P31,TOV!$A$4:$E$65536,4,FALSE)","v":1897.8726089648146},null,{"$f":"IF($E31=\"Y\",IF(I31=0,F31*H31,F31*I31),\"\")","v":0},null,"This item includes the area requiring minor reshaping, rock raking and deep ripping to enhance revegetation program.  It will generally include doing minor reshaping works to tidy up the site.",null,null,0,"X135"]
[null,null,null,{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,2,FALSE)","v":"Structural water management works, banks, drains, rock lined waterways, sediment dams"},"Y",null,"Ha",{"$f":"VLOOKUP($P32,TOV!$A$4:$E$65536,4,FALSE)","v":2919.8040137920225},null,{"$f":"IF($E32=\"Y\",IF(I32=0,F32*H32,F32*I32),\"\")","v":0},null,"This item includes the catchment area requiring earthworks (banks, & drains, etc) to manage all surface water within the disturbance footprint.  This rate is based on an average per hectare cost to install all required soil conservation earthworks.",null,null,0,"X210"]
[null,null,null,{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,2,FALSE)","v":"Soil amelioration (adding gypsum, lime, etc)"},"Y",null,"Ha",{"$f":"VLOOKUP($P33,TOV!$A$4:$E$65536,4,FALSE)","v":729.95100344800562},null,{"$f":"IF($E33=\"Y\",IF(I33=0,F33*H33,F33*I33),\"\")","v":0},null,"This includes adding  a soil ameliorant prior to preparation of seed bed for rehabilitation or assist stabilising dispersive soils (eg lime or gypsum).",null,null,{"$f":"IF(I33=\"\",0,1)","v":0},"X049"]
[null,null,null,{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,2,FALSE)","v":"Maintenance of the rehabilitated areas that are intended to be part of the ongoing closure of the site."},"Y",null,"Ha",{"$f":"VLOOKUP($P34,TOV!$A$4:$E$65536,4,FALSE)","v":948.93630448240731},null,{"$f":"IF($E34=\"Y\",IF(I34=0,F34*H34,F34*I34),\"\")","v":0},null,"This item includes the ongoing maintenance of rehabilitation, it may include tidy up of erosion, replanting failed revegetation, application of fertiliser or other amendments.",null,null,{"$f":"IF(I34=\"\",0,1)","v":0},"X008"]
[null,null,null,{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (native tree species OR using native grasses), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P35,TOV!$A$4:$E$65536,4,FALSE)","v":5109.6570241360396},null,{"$f":"IF($E35=\"Y\",IF(I35=0,F35*H35,F35*I35),\"\")","v":0},null,"This rate includes acquiring a diverse mix of native tree & shrub species appropriate for the area (including understorey), mixing and treating the seed (ie smoke and heat) and applying the seed by hand at a rate between 4 - 10kg/ha (as applicable).  This rate also includes undertaken soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I35=\"\",0,1)","v":0},"X050"]
[null,null,null,{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,2,FALSE)","v":"Direct seeding (pasture grass species), with single application of fertiliser"},"Y",null,"Ha",{"$f":"VLOOKUP($P36,TOV!$A$4:$E$65536,4,FALSE)","v":1313.9118062064099},null,{"$f":"IF($E36=\"Y\",IF(I36=0,F36*H36,F36*I36),\"\")","v":0},null,"This includes direct seeding of non native pasture grass species with the principal aim of return the land to a stable, sustainable grazing land use. It is different to using pasture grasses in for temporary erosion and sediment control.  This rate also includes undertaking soil sampling ahead of the rehabilitation program. This item includes a single application of fertiliser during the initial seeding program.",null,null,{"$f":"IF(I36=\"\",0,1)","v":0},"X051"]
[null,null,null,{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,2,FALSE)","v":"Planting tubestock (< 15cm)"},"Y",null,"@",{"$f":"VLOOKUP($P37,TOV!$A$4:$E$65536,4,FALSE)","v":12.3720509058984},null,{"$f":"IF($E37=\"Y\",IF(I37=0,F37*H37,F37*I37),\"\")","v":0},null,"This includes the seedling, fertiliser tablet, weed mat and guard - small tubestock.",null,null,{"$f":"IF(I37=\"\",0,1)","v":0},"X054"]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J28:J37)","v":0}]
[null,null,"Additional Items","Other 1 <insert>",null,null,null,null,null,{"$f":"F39*I39","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I39=\"\",0,1)","v":0}]
[null,null,null,"Other 2 <insert>",null,null,null,null,null,{"$f":"F40*I40","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I40=\"\",0,1)","v":0}]
[null,null,null,"Other 3 <insert>",null,null,null,null,null,{"$f":"F41*I41","v":0},null,"This item includes <<to be added by the operator>>",null,null,{"$f":"IF(I41=\"\",0,1)","v":0}]
[null,null,null,null,null,"Precinct Rehabilitation Liability",null,null,null,{"$f":"SUM(J39:J41)","v":0}]
[null,null,"TXRESULT2","Tailings and Water","Total Closure Liability",null,null,null,null,null,{"$f":"SUM(J22,J27,J38,J42)","v":0}]